Angel Oak Mortgage REIT, Inc. (AOMR)
SIC breadcrumb: Finance, Insurance, And Real Estate > Real Estate > SIC 6500 Real Estate
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1766478. Latest filing source: 0001766478-26-000002.
Informational only - descriptive public-record data, not investment advice.
Business
Read AOMR's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read AOMR's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 143,655,000 | USD | 2025 | 2026-03-03 |
| Net income | 44,024,000 | USD | 2025 | 2026-03-03 |
| Assets | 2,749,778,000 | USD | 2025 | 2026-03-03 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-03. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001766478.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 40,820,000 | 60,555,000 | 115,544,000 | 95,953,000 | 110,427,000 | 143,655,000 | |
| Net income | 736,000 | 21,113,000 | -187,833,000 | 33,714,000 | 28,750,000 | 44,024,000 | |
| Diluted EPS | 0.05 | 1.01 | -7.65 | 1.35 | 1.17 | 1.80 | |
| Operating cash flow | 34,409,000 | -1,567,946,000 | -331,127,000 | 306,404,000 | -221,468,000 | -406,954,000 | |
| Dividends paid | 0.00 | 12,172,000 | 41,702,000 | 31,928,000 | 31,037,000 | 30,937,000 | |
| Share buybacks | 0.00 | 4,660,000 | 6,863,000 | 0.00 | 19,950,000 | 0.00 | |
| Assets | 509,656,000 | 2,577,929,000 | 2,946,212,000 | 2,308,011,000 | 2,269,769,000 | 2,749,778,000 | |
| Liabilities | 261,347,000 | 2,086,539,000 | 2,709,733,000 | 2,051,905,000 | 2,030,802,000 | 2,482,255,000 | |
| Stockholders' equity | 94,863,000 | 248,309,000 | 491,390,000 | 236,479,000 | 256,106,000 | 238,967,000 | 267,523,000 |
| Cash and cash equivalents | 43,569,000 | 40,801,000 | 29,272,000 | 41,625,000 | 40,762,000 | 41,619,000 |
Ratios
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net margin | 1.80% | 34.87% | 35.14% | 26.04% | 30.65% | ||
| Return on equity | 0.30% | 4.30% | -79.43% | 13.16% | 12.03% | 16.46% | |
| Return on assets | 0.14% | 0.82% | -6.38% | 1.46% | 1.27% | 1.60% | |
| Liabilities / equity | 1.05 | 4.25 | 11.46 | 8.01 | 8.50 | 9.28 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001766478-26-000002; filed 2026-03-03. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001766478-26-000002; filed 2026-03-03. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001766478-26-000002; filed 2026-03-03. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001766478-26-000002; filed 2026-03-03. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001766478-26-000002; filed 2026-03-03. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001766478-26-000002; filed 2026-03-03. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001766478-26-000002; filed 2026-03-03. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001766478-26-000002; filed 2026-03-03. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001766478-26-000002; filed 2026-03-03. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001766478-26-000002; filed 2026-03-03. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-05. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001766478.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | -2.13 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | -3.40 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.02 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 23,763,000 | -3,688,000 | -0.15 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 23,900,000 | 8,273,000 | 0.33 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 24,550,000 | 28,599,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 25,212,000 | 12,874,000 | 0.51 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 25,902,000 | -273,000 | -0.01 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 27,444,000 | 31,204,000 | 1.29 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 31,869,000 | -15,056,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 32,867,000 | 20,531,000 | 0.87 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 35,094,000 | 767,000 | 0.03 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 36,659,000 | 11,410,000 | 0.46 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 39,035,000 | 11,316,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 40,694,000 | -7,379,000 | -0.30 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001766478-26-000022; filed 2026-05-05. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001766478-26-000022; filed 2026-05-05. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001766478-26-000022; filed 2026-05-05. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001766478-26-000022.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s discussion and analysis of financial condition and results of operations is intended to help the reader understand the results of operations and financial condition of Angel Oak Mortgage REIT, Inc. The following should be read in conjunction with the unaudited condensed consolidated financial statements and notes thereto. References herein to our “Company,” “we,” “us,” or “our” refer to Angel Oak Mortgage REIT, Inc. and its subsidiaries including Angel Oak Mortgage Operating Partnership, LP (the “Operating Partnership”), through which we hold substantially all of our assets and conduct our operations. Unless otherwise indicated, the term “Angel Oak” refers collectively to Angel Oak Capital Advisors, LLC (“Angel Oak Capital”) and its affiliates, including Falcons I, LLC, our external manager (our “Manager”), Angel Oak Companies, LP (“Angel Oak Companies”), and the proprietary mortgage lending platform of affiliates Angel Oak Mortgage Solutions LLC (together with other non-operational affiliated originators, “Angel Oak Mortgage Lending”).
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve numerous risks and uncertainties. Our actual results may differ from our beliefs, expectations, estimates, and projections and, consequently, you should not rely on these forward-looking statements as predictions of future events. Forward-looking statements are not historical in nature and can be identified by words such as “anticipate,” “estimate,” “will,” “should,” “expect,” “believe,” “intend,” “seek,” “plan” and similar expressions or their negative forms, or by references to strategy, plans, or intentions. These forward-looking statements are subject to risks and uncertainties, including, among other things, those described under Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2025 (the “Annual Report on Form 10-K”). Other risks, uncertainties, and factors that could cause actual results to differ materially from those projected may be described from time to time in other reports we file with the Securities and Exchange Commission (the “SEC”). We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.
Factors that could have a material adverse effect on future results and performance relative to those set forth in or implied by the related forward-looking statements, as well as on our business, financial condition, liquidity, results of operations and prospects, include, but are not limited to:
•the effects of adverse conditions or developments in the financial markets and the economy upon our ability to acquire target assets such as non-qualified residential mortgage (“non-QM”) loans, including those sourced from Angel Oak’s proprietary mortgage lending platform, Angel Oak Mortgage Lending;
•the level and volatility of prevailing interest rates and credit spreads;
•changes in our industry, inflation, interest rates, business strategies, target assets, the debt or equity markets, the general economy (or in specific regions) or the residential real estate finance and real estate markets specifically;
•general volatility of the markets in which we invest;
•changes in the availability of attractive loans and other investment opportunities, including non-QM loans sourced from Angel Oak Mortgage Lending;
•the ability of our Manager to locate suitable investments for us, manage our portfolio, and implement our strategy;
•our ability to profitably execute securitization transactions;
•our ability to obtain and maintain financing arrangements on favorable terms, or at all;
•the adequacy of collateral securing our investments and a decline in the fair value of our investments;
•the timing of cash flows, if any, from our investments;
•the operating performance, liquidity, and financial condition of borrowers;
•increased rates of default and/or decreased recovery rates on our investments;
•changes in prepayment rates on our investments;
•the departure of any of the members of senior management of the Company, our Manager, or Angel Oak;
•the availability of qualified personnel;
24
•conflicts with Angel Oak, including our Manager and its personnel, including our officers, and entities managed by Angel Oak;
•events, contemplated or otherwise, such as acts of God, including hurricanes, wildfires, earthquakes, and other natural disasters, including those resulting from global climate change, pandemics, acts of war or terrorism, the initiation or escalation of military conflicts, and others that may cause unanticipated and uninsured performance declines, disruptions in markets, volatility in prevailing interest rates, and/or losses to us or the owners and operators of the real estate securing our investments;
•the occurrence of certain geo-political events (including global trade disputes related to tariffs) that affect the normal and peaceful course of international relations;
•impact of and changes in governmental regulations, tax laws and rates, accounting principles and policies and similar matters;
•the level of governmental involvement in the U.S. mortgage market;
•future changes with respect to the Federal National Mortgage Association (“Fannie Mae”) or Federal Home Loan Mortgage Corporation (“Freddie Mac” and together with Fannie Mae, the “GSEs”) in the mortgage market and related events, including the lack of certainty as to the future roles of these entities and the U.S. Government in the mortgage market and changes to legislation and regulations affecting these entities;
•effects of hedging instruments on our target assets and our returns, and the degree to which our hedging strategies may or may not protect us from interest rate volatility;
•our ability to make distributions to our stockholders in the future at the level contemplated by our stockholders or the market generally, or at all;
•our ability to continue to qualify as a real estate investment trust (a “REIT”) for U.S. federal income tax purposes; and
•our ability to maintain our exclusion from regulation as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”).
When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements in this report and in the Annual Report on Form 10-K. Readers are cautioned not to place undue reliance on any of these forward-looking statements, which reflect our management’s views only as of the date such statements are made. The risks summarized under Item 1A. “Risk Factors” in the Annual Report on Form 10-K could cause actual results and performance to differ materially from those set forth in or implied by our forward-looking statements. New risks and uncertainties arise over time, and it is not possible for us to predict those events or how they may affect us.
Important Information Regarding Our Disclosure to Investors
We may use our website (www.angeloakreit.com) to communicate with our investors and disclose company information. The information disclosed through our website may be considered material, so investors should monitor our website in addition to press releases, SEC filings and public conference calls and webcasts. The contents of our website referenced herein are not incorporated by reference into this report.
General
Angel Oak Mortgage REIT, Inc. is a real estate finance company focused on acquiring and investing in first and second lien non-QM loans and other mortgage-related assets in the U.S. mortgage market. Our strategy is to make credit-sensitive investments primarily in newly-originated non-QM loans and other mortgage assets that are primarily made to higher-quality borrowers and sourced from the proprietary mortgage lending platform of our affiliate, Angel Oak Mortgage Lending and other originators through our relationship with Angel Oak Capital. We may also invest in other residential mortgage loans, RMBS, and other mortgage-related assets, which, collectively with non-QM loans, we refer to as our target assets. Our objective is to generate attractive risk-adjusted returns for our stockholders, through cash distributions and capital appreciation, across interest rate and credit cycles.
We are externally managed and advised by our Manager, Falcons I, LLC, a registered investment adviser under the Investment Advisers Act of 1940 and an affiliate of Angel Oak Capital, a leading alternative credit manager with market leadership in mortgage credit that includes asset management, lending and capital markets. Angel Oak Mortgage Lending, an affiliated Angel Oak mortgage origination platform, is a market leader in non‑QM loan production.
Through our relationship with our Manager, we benefit from Angel Oak’s vertically integrated platform and in‑house expertise, providing us with the resources that we believe are necessary to generate attractive risk‑adjusted returns for our stockholders. Angel Oak Mortgage Lending provides us with proprietary access to non‑QM loans, as well as transparency over the underwriting process and the ability to acquire loans with our desired credit and return profile. We believe our ability to identify and acquire target assets through the secondary market is bolstered by Angel Oak’s experience in the mortgage industry and expertise in structured credit investments. In addition, we believe
25
we have significant competitive advantages due to Angel Oak’s analytical investment tools, extensive relationships in the financial community, financing and capital structuring skills, investment surveillance capabilities, and operational expertise.
On October 1, 2025, Angel Oak Companies, an affiliate of our Manager, and Brookfield Asset Management Ltd. (“Brookfield”), closed on a strategic transaction resulting in the beneficial owners of Angel Oak Companies selling approximately 51% of the outstanding beneficial ownership of Angel Oak Companies, and indirectly our Manager, to Brookfield (the “Strategic Transaction”). Angel Oak Companies has advised the Company that the Strategic Transaction is not expected to result in any material change in the day-to-day management of the Company, and will not result in any material changes to the Company’s investment objectives and strategies. As part of the Strategic Transaction, Brookfield has the right to acquire additional beneficial ownership in Angel Oak Companies beginning in 2027, which over time could result in Brookfield taking control of the board of directors of Angel Oak Companies.
On October 1, 2025, immediately following the closing of the Strategic Transaction between Angel Oak Companies and Brookfield, the Company, the Operating Partnership, and our Manager, entered into a new management agreement (the “Management Agreement”) to supersede and replace in its entirety the Amended and Restated Management Agreement, dated as of May 1, 2024, previously in effect (the “Prior Management Agreement”). The Management Agreement is substantially and economically similar to the Prior Management Agreement. The Management Agreement reflects two substantive changes from the Prior Management Agreement. The Prior Management Agreement required the Company to reimburse our Manager for a share of the wages, salaries and benefits incurred by our Manager with respect to the Company’s Chief Executive Officer and President, based upon the percentage of such person’s working time relating to the Company. Under the Management Agreement, this provision was modified to provide that, for so long as Sreeni Prabhu serves as the Company’s Chief Executive Officer
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with our historical consolidated financial statements and the notes thereto appearing elsewhere in this Annual Report on Form 10-K. Some of the information contained in this discussion and analysis, including information with respect to our business strategies, our expectations regarding the future performance of our business, and the other non-historical statements contained herein, are forward-looking statements. Our actual results may differ materially from those anticipated in any forward-looking statements as a result of many factors, including those set forth under “Risk Factors” and “Special Note Regarding Forward-Looking Statements” elsewhere in this Annual Report on Form 10-K.
General
Angel Oak Mortgage REIT, Inc. is a real estate finance company focused on acquiring and investing in first and second lien non-QM loans and other mortgage-related assets in the U.S. mortgage market. Our strategy is to make credit-sensitive investments primarily in newly-originated non-QM loans and other mortgage assets that are primarily made to higher-quality borrowers and sourced from the proprietary mortgage lending platform of our affiliate, Angel Oak Mortgage Lending and other originators through our relationship with Angel Oak Capital. We may also invest in other residential mortgage loans, RMBS, and other mortgage-related assets, which, collectively with non-QM loans, we refer to as our target assets. Our objective is to generate attractive risk-adjusted returns for our stockholders, through cash distributions and capital appreciation, across interest rate and credit cycles.
54
We are externally managed and advised by our Manager, Falcons I, LLC, a registered investment adviser under the Investment Advisers Act of 1940 and an affiliate of Angel Oak Capital, a leading alternative credit manager with market leadership in mortgage credit that includes asset management, lending and capital markets. Angel Oak Mortgage Lending, an affiliated Angel Oak mortgage origination platform, is a market leader in non‑QM loan production.
Through our relationship with our Manager, we benefit from Angel Oak’s vertically integrated platform and in‑house expertise, providing us with the resources that we believe are necessary to generate attractive risk‑adjusted returns for our stockholders. Angel Oak Mortgage Lending provides us with proprietary access to non‑QM loans, as well as transparency over the underwriting process and the ability to acquire loans with our desired credit and return profile. We believe our ability to identify and acquire target assets through the secondary market is bolstered by Angel Oak’s experience in the mortgage industry and expertise in structured credit investments. In addition, we believe we have significant competitive advantages due to Angel Oak’s analytical investment tools, extensive relationships in the financial community, financing and capital structuring skills, investment surveillance capabilities, and operational expertise.
On October 1, 2025, immediately following the closing of the Strategic Transaction between Angel Oak Companies and Brookfield, the Company, our operating partnership, and our Manager, entered into a new Management Agreement to supersede and replace in its entirety the Prior Management Agreement previously in effect. The Management Agreement is substantially and economically similar to the Prior Management Agreement. The Management Agreement reflects two substantive changes from the Prior Management Agreement. The Prior Management Agreement required the Company to reimburse our Manager for a share of the wages, salaries and benefits incurred by our Manager with respect to the Company’s Chief Executive Officer and President, based upon the percentage of such person’s working time relating to the Company. Under the Management Agreement, this provision was modified to provide that, for so long as Sreeni Prabhu serves as the Company’s Chief Executive Officer and President, our Manager will not be entitled to be reimbursed for the costs of his wages, salaries and benefits unless Mr. Prabhu devotes 100% of his working time on matters related to the Company and its subsidiaries (which is not currently the case), and any such reimbursement is approved in advance by at least two-thirds of the independent directors. In addition, under the Management Agreement, with respect to the Company’s annual right to decline to renew the Management Agreement without cause upon the affirmative vote of at least two-thirds of the independent directors based upon a determination that the compensation payable to our Manager is not fair, it was clarified that any such determination will take into account amounts sought for expense reimbursement.
We have elected to be taxed as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2019. Commencing with our taxable year ended December 31, 2019, we believe that we have been organized and operated, and we intend to continue to operate in conformity with the requirements for qualification and taxation as a REIT under the Code. Our qualification as a REIT, and maintenance of such qualification, depends on our ability to meet, on a continuing basis, various complex requirements under the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels, and the concentration of ownership of our stock. We also intend to operate our business in a manner that will allow us to maintain our exclusion from regulation as an investment company under the Investment Company Act. Our common stock commenced trading on the New York Stock Exchange on June 17, 2021.
We expect to derive our returns primarily from the difference between the interest we earn on loans we invest in and our cost of capital, as well as the returns from bonds, including risk retention securities, that are retained after securitizing the underlying loan collateral.
Trends and Recent Developments
Overall macroeconomic environment and its effect on us
In 2025, the U.S. Federal Reserve Bank (the “Fed”) held the federal funds rate stable through most of the year, and began easing policy in September with its first federal funds rate cut of the year, signaling confidence in an easing of inflationary pressures. Ultimately, three 25 basis point cuts between September and December 2025 culminated in a federal funds rate of 3.50% to 3.75% as of the end of 2025 as compared to 4.25% to 4.50% as of the end of 2024. 2025 was a more constructive general environment compared to 2024; however, while dampened compared to 2024, uncertainty and volatility persisted in 2025 with regard to key inflation and employment data. Overall, the dovish approach was constructive for prospective homebuyers, as mortgage rates decreased in line with the federal funds rate. Additionally, securitization markets demonstrated an improved environment with robust activity and a continued tightening of execution spreads. Expectations are for a steady interest rate environment in 2026 with further inflation moderation and cooling, though positive, economic growth.
The two-year Treasury yield ended at 3.48% as of the end of 2025, demonstrating a decrease of 77 basis points compared to 4.25% as of the end of 2024. The five-year Treasury yield also decreased, ending at 3.73% as of the end of 2025, marking a decrease of 66 basis points compared to 4.39% as of the end of 2024. Similarly the ten-year Treasury yield decreased as well, ending 2025 at 4.17%, a decrease of 41 basis points compared to 4.58% as of the end of 2024. Over the course of 2025, the two-year Treasury saw yields ranging from a high of 4.39% and a low of 3.43%, the five-year Treasury observed yields ranging from a high of 4.61% and a low of 3.55%, and the ten-year saw yields ranging from a high of 4.79% and a low of 3.95%. The Treasury yield curve steepened throughout the course of the year as well, with the spread between the two year and ten year Treasury yield increasing from 32 basis points as of the end of 2024 to 69 basis points as of the end of 2025. All tenors of the Treasury yield saw their annual high rate in January 2025 and their annual low rate in October 2025 before increasing slightly to end the year.
55
Residential mortgage rates responded alongside the decreases in the federal funds rate, with the average conforming 30-year mortgage rate decreasing by 70 basis points to 6.15% as of the end of 2025 compared to 6.85% as of the end of 2024. Mortgage applications rose in 2025, particularly toward the end of the year, reflecting improved conditions compared to 2024. Residential mortgage rates are key benchmarks for the valuation of our portfolio, and the decreasing rates drove corresponding positive impacts to our asset pricing. Continued purchases of newly originated loans and securitizations of recently originated loans contributed to an increase in the valuations of our residential whole loans and loans in securitization trusts portfolios over the course of 2025, along with a healthy securitization market. We expect to continue to purchase newly originated loans, which should continue to support overall portfolio valuations and securitization execution going forward.
Our investment performance
Net Interest Margin (“NIM”). We generated $4.2 million greater net interest income for the year ended December 31, 2025 as compared to the prior year, driven primarily by steady purchases and securitizations of newly originated loans, higher weighted average coupons on our overall investment portfolio, and decreases in funding costs as a percentage of borrowings associated with our residential whole loans portfolio. Our interest income for the year ended December 31, 2025 was $143.7 million compared to $110.4 million in the prior year, and our interest expense for the year ended December 31, 2025 was $102.6 million compared to $73.5 million in the prior year. Our net interest income for the year ended December 31, 2025 increased by 11% versus the prior year.
Net realized loss. Our net realized loss of $10.9 million for the year ended December 31, 2025 was driven by the loss of unamortized premiums associated with an increased rate of loans in our loans held in securitization trusts portfolio that were prepaid during the year, as well as realized losses on forward contracts used to hedge valuation risk in our residential loan portfolio. When valuations of our residential loan portfolio increase, we will typically observe a corresponding negative impact in forward contracts. Our net realized loss of $9.2 million for the year ended December 31, 2024 was primarily driven by our participation in co-mingled securitizations with other Angel Oak entities (AOMT 2024-3 and AOMT 2024-6). Because these securitizations did not result in the consolidation of VIE entities, we recognized a loss on the sale of these loans; however, the realized losses were less than the previous period’s unrealized losses for these loans, which drove overall positive GAAP net income for these securitizations.
Net unrealized gain. Our net unrealized gain of $30.8 million for the year ended December 31, 2025 was primarily attributable to $28.6 million of unrealized gains in our residential loans in securitizations trusts and non-recourse securitization obligation portfolio, as well as $3.3 million of unrealized gains in our residential loan portfolio. Gains were driven by a decreasing interest rate environment that led to rebounds in the valuations of lower-coupon securitizations as well as higher marks on new loan purchases and more recent, higher-coupon securitizations.
Whole loans and securitization activity
During the year ended December 31, 2025, we purchased $861.8 million of newly-originated, current market coupon non-QM residential mortgage loans, second lien mortgage loans, and HELOCs, with a weighted average coupon of 7.79%, weighted average combined loan-to-value ratio (“CLTV”) of 65.4% and weighted average credit score of 756. Comparatively, during the year ended December 31, 2024, we purchased $683.7 million of newly-originated non-QM residential mortgage loans, with a weighted average coupon of 7.64%, weighted average CLTV of 70.2% and weighted average credit score of 749.
We participated in four securitization transactions and one re-securitization in 2025, contributing a total of $704 million of unpaid principal balance of residential mortgage loans to the securitizations. In April 2025, we issued AOMT 2025-4, a $284.3 million unpaid principal balance securitization backed by a pool of residential mortgage loans, to which we contributed the entire balance as the sole participant. In May 2025, we participated in AOMT 2025-6, a $349.7 million unpaid principal balance securitization backed by a pool of residential mortgage loans, to which we contributed loans with an unpaid principal balance of $87.2 million. In September 2025, the Company in conjunction with the Company’s affiliates exercised the combined call rights on the AOMT 2019-2 and AOMT 2019-4 securitizations in which we participated, along with others in which we did not participate, and subsequently re-securitized the underlying loans in AOMT 2025-R1. We no longer hold any economic interest in these loans or the re-securitization. This transaction resulted in $19.4 million of cash, which was used for new loan purchases and other accretive uses, and $7.3 million of non-performing loans that were classified as held for sale and recorded in other assets. In October 2025, we issued AOMT 2025-10, a $274.3 million unpaid principal balance securitization backed by a pool of residential mortgage loans, to which we contributed the entire balance as the sole participant. In December 2025, we participated in AOMT 2025-HB2, a $281.4 million unpaid principal balance securitization backed by HELOCs on one‑to‑four family residential properties, to which we contributed loans with an unpaid principal balance of $58.6 million.
We issued AOMT 2025-4 and 2025-10 as the sole participant in the securitizations. As the primary beneficiary we have consolidated these securitizations, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheet as of the applicable balance sheet date.
AOMT 2025-6 and AOMT 2025-HB2 were securitization transactions entered into with other Angel Oak affiliates, for which we are not considered to be a “primary beneficiary”of the applicable securitization vehicle. Therefore, the bonds retained from these
56
securitizations, as well as from our securitizations prior to 2021, are held on our consolidated balance sheets as RMBS as of December 31, 2025 and December 31, 2024. The risk retention portion of the bonds retained from these securitizations is presented in other assets on our consolidated balance sheets as of the applicable dates. We may decide to enter into similar securitization transactions in the future.
AOMT 2025-R1 was a transaction entered into with other Angel Oak affiliates, for which we are not considered to be a "primary beneficiary" of the applicable securitization vehicle. We did not retain any bonds or economics from this re-securitization.
Whole loan financing facilities activity
We continuously evaluate our lender base and may enter into new agreements and / or exit agreements as we deem prudent, in accordance with our core financial strategy of purchasing whole loans and financing them until securitized. See “Liquidity and Capital Resources” below for a full description of our financing arrangements. Our total borrowing capacity was $1.3 billion as of December 31, 2025. Highlights of whole loan financing facilities activity over 2025 are as follows:
▪During the year ended December 31, 2025, we maintained the same whole loan financing facility lender base as of December 31, 2024, with the exception that in the fourth quarter of 2025, the Company and one of its subsidiaries entered into a $200.0 million repurchase facility with a global investment bank (“Global Investment Bank 4”) through the execution of a Master Repurchase Agreement and Securities Contract (the “Global Investment Bank 4 Master Repurchase Agreement”). The amount expected to be advanced by Global Investment Bank 4 is generally in line with other similar agreements that the Company has entered into. Additionally, the rates, terms, events of default, and remedies for such events of default contained within the Global Investment Bank 4 Master Repurchase Agreement are generally in line with other similar agreements that the Company has entered into. The interest rate is equal to the sum of (1) a spread of 1.60%, and (2) Term SOFR. The Company is subject to various financial and other covenants, including those relating to (1) declines in tangible net worth; (2) a maximum ratio of indebtedness to tangible net worth; and (3) minimum liquidity. The Global Investment Bank 4 Master Repurchase Agreement expires on October 6, 2027, unless terminated earlier pursuant to the terms of the Global Investment Bank 4 Master Repurchase Agreement.
•In the fourth quarter of 2025, the loan financing facility with Multinational Bank 1 was extended through June 25, 2026 in accordance with the terms of the agreement, which contemplates three-month renewals. The interest rate pricing spread remained unchanged from the prior extension at a range from 1.65% to 2.10%.
•In the fourth quarter of 2025, the Company amended its loan financing facility with Global Investment Bank 2. The interest rate pricing spread was updated from a range of 1.75% to 3.35% to a range of 1.65% to 2.40%, based on collateral type, loan status, dwell time and other factors.
Key Financial Metrics
As a real estate finance company, we believe the key financial measures and indicators for our business are Distributable Earnings, Distributable Earnings Return on Average Equity, Book Value per Share of Common Stock, and Economic Book Value per Share of Common Stock.
Distributable Earnings
Distributable Earnings is a non‑GAAP measure and is defined as net income (loss) allocable to common stockholders as calculated in accordance with generally accepted accounting principles in the United States of America (“GAAP”), excluding (1) unrealized gains and losses on our aggregate portfolio, (2) impairment losses, (3) extinguishment of debt, (4) non-cash equity compensation expense, (5) the incentive fee earned by our Manager, (6) realized gains or losses on swap terminations and (7) certain other nonrecurring gains or losses. We believe that the presentation of Distributable Earnings provides investors with a useful measure to facilitate comparisons of financial performance among our REIT peers, but has important limitations. We believe Distributable Earnings as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. As a REIT, we are generally required to distribute at least 90% of our annual REIT taxable income and to pay U.S. federal income tax at the regular corporate rate to the extent that we annually distribute less than 100% of such taxable income. Given these requirements and our belief that dividends are generally one of the principal reasons that stockholders invest in our common stock, generally we intend to attempt to pay dividends to our stockholders in an amount equal to our REIT taxable income, if and to the extent authorized by our Board of Directors. Distributable Earnings is one of a number of factors considered by our Board of Directors in declaring dividends and, while not a direct measure of REIT taxable income, over time, the measure can be considered a useful indicator of our dividends. Distributable Earnings should not be viewed in isolation and is not a substitute for net income computed in accordance with GAAP. Our methodology for calculating Distributable Earnings may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our Distributable Earnings may not be comparable to similar measures presented by other REITs.
We also use Distributable Earnings to determine the incentive fee, if any, payable to our Manager pursuant to the Management Agreement. For information on the fees that are payable to our Manager under the Management Agreement, see Part II, Item 8, Note 11 – Related Party Transactions in our audited consolidated financial statements included in this Annual Report on Form 10-K.
57
Distributable Earnings were approximately $14.6 million and $7.0 million for the years ended December 31, 2025 and December 31, 2024, respectively. The table below sets forth a reconciliation of net income allocable to common stockholders, calculated in accordance with GAAP, to Distributable Earnings for the years ended December 31, 2025 and December 31, 2024:
| December 31, 2025 | December 31, 2024 | ||||||
|---|---|---|---|---|---|---|---|
| ($ in thousands) | |||||||
| Net income (loss) allocable to common stockholders | $ | 44,024 | $ | 28,750 | |||
| Adjustments: | |||||||
| Net unrealized (gains) losses on trading securities | (216) | 1,026 | |||||
| Net unrealized (gains) losses on derivatives | 1,307 | (2,849) | |||||
| Net unrealized (gains) losses on residential loans in securitization trusts and non-recourse securitization obligation | (28,578) | (5,313) | |||||
| Net unrealized (gains) losses on residential loans | (3,271) | (16,598) | |||||
| Net unrealized (gains) losses on commercial loans | — | (27) | |||||
| Non-cash equity compensation expense | 1,354 | 2,041 | |||||
| Distributable Earnings | $ | 14,620 | $ | 7,030 |
Distributable Earnings Return on Average Equity
Distributable Earnings Return on Average Equity is a non-GAAP measure and is defined as annual or annualized Distributable Earnings divided by average total common stockholders’ equity. We believe that the presentation of Distributable Earnings Return on Average Equity provides investors with a useful measure to facilitate comparisons of financial performance among our REIT peers, but has important limitations. Additionally, we believe Distributable Earnings Return on Average Equity provides investors with additional detail on the Distributable Earnings generated by our invested equity capital. We believe Distributable Earnings Return on Average Equity as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. Therefore, Distributable Earnings Return on Average Equity should not be viewed in isolation and is not a substitute for net income computed in accordance with GAAP. Our methodology for calculating Distributable Earnings Return on Average Equity may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our Distributable Earnings Return on Average Equity may not be comparable to similar measures presented by other REITs. Set forth below is our computation of Distributable Earnings Return on Average Equity for the years ended December 31, 2025 and December 31, 2024:
| December 31, 2025 | December 31, 2024 | ||||||
|---|---|---|---|---|---|---|---|
| ($ in thousands) | |||||||
| Distributable Earnings | $ | 14,620 | $ | 7,030 | |||
| Average total common stockholders’ equity | $ | 253,705 | $ | 255,860 | |||
| Distributable Earnings Return on Average Equity | 5.76 | % | 2.75 | % |
Book Value per Share of Common Stock
The following table sets forth the calculation of our book value per share of common stock as of each quarter-end date of 2025 and as of December 31, 2024:
| December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands except for share and per share data) | |||||||||||||||||||
| Common stockholders’ equity | $ | 267,523 | $ | 264,165 | $ | 246,389 | $ | 251,480 | $ | 238,967 | |||||||||
| Number of shares of common stock outstanding at period end | 24,914,647 | 24,914,035 | 23,765,202 | 23,500,175 | 23,500,175 | ||||||||||||||
| Book value per share of common stock | $ | 10.74 | $ | 10.60 | $ | 10.37 | $ | 10.70 | $ | 10.17 |
Economic Book Value per Share of Common Stock
“Economic book value” is a non-GAAP financial measure of our financial position. To calculate our economic book value, the portions of our non-recourse financing obligation held at amortized cost are adjusted to their fair value. These adjustments are also reflected in the table below in our end of period total stockholders’ equity. Management considers economic book value to provide investors with a
58
useful supplemental measure to evaluate our financial position as it reflects the impact of fair value changes for our legally held retained bonds, irrespective of the accounting model applied for GAAP reporting purposes. Economic book value does not represent and should not be considered as a substitute for book value per share of common stock or stockholders’ equity, as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
The following table sets forth a reconciliation from GAAP total stockholders’ equity and book value per share of common stock to economic book value and economic book value per share of common stock as of each quarter-end date of 2025 and as of December 31, 2024:
| December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands except for share and per share data) | |||||||||||||||||||
| GAAP total common stockholders’ equity for book value per share of common stock | $ | 267,523 | $ | 264,165 | $ | 246,389 | $ | 251,480 | $ | 238,967 | |||||||||
| Adjustments: | |||||||||||||||||||
| Fair value adjustment for securitized debt held at amortized cost | 48,789 | 52,770 | 61,846 | 63,593 | 68,784 | ||||||||||||||
| Stockholders’ equity including economic book value adjustments | $ | 316,312 | $ | 316,935 | $ | 308,235 | $ | 315,073 | $ | 307,751 | |||||||||
| Number of shares of common stock outstanding at period end | 24,914,647 | 24,914,035 | 23,765,202 | 23,500,175 | 23,500,175 | ||||||||||||||
| Book value per share of common stock | $ | 10.74 | $ | 10.60 | $ | 10.37 | $ | 10.70 | $ | 10.17 | |||||||||
| Economic book value per share of common stock | $ | 12.70 | $ | 12.72 | $ | 12.97 | $ | 13.41 | $ | 13.10 |
59
Results of Operations
Year Ended December 31, 2025, Compared to the Year Ended December 31, 2024
The following table sets forth a summary of our results of operations for the years ended December 31, 2025 and December 31, 2024:
| December 31, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| INTEREST INCOME, NET | ||||||
| Interest income | $ | 143,655 | $ | 110,427 | ||
| Interest expense | 102,555 | 73,502 | ||||
| NET INTEREST INCOME | 41,100 | 36,925 | ||||
| REALIZED AND UNREALIZED GAINS (LOSSES), NET | ||||||
| Net realized gain (loss) on mortgage loans, derivative contracts, RMBS, and CMBS | (10,863) | (9,228) | ||||
| Net unrealized gain (loss) on trading securities, mortgage loans, portion of debt at fair value option, and derivative contracts | 30,758 | 23,761 | ||||
| TOTAL REALIZED AND UNREALIZED GAINS (LOSSES), NET | 19,895 | 14,533 | ||||
| EXPENSES | ||||||
| Operating expenses | 5,004 | 6,786 | ||||
| Operating expenses incurred with affiliate | 1,901 | 1,845 | ||||
| Stock compensation | 1,354 | 2,041 | ||||
| Securitization costs | 3,569 | 3,799 | ||||
| Management fee incurred with affiliate | 4,612 | 4,976 | ||||
| Total operating expenses | 16,440 | 19,447 | ||||
| INCOME (LOSS) BEFORE INCOME TAXES | 44,555 | 32,011 | ||||
| Income tax expense (benefit) | 531 | 3,261 | ||||
| NET INCOME (LOSS) ALLOCABLE TO COMMON STOCKHOLDERS | $ | 44,024 | $ | 28,750 | ||
| Other comprehensive income (loss) | 2,161 | 1,500 | ||||
| TOTAL COMPREHENSIVE INCOME (LOSS) | $ | 46,185 | $ | 30,250 |
60
Net Interest Income
The following table sets forth the components of net interest income for the years ended December 31, 2025 and December 31, 2024:
| December 31, 2025 | December 31, 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||
| Interest income | Interest income / expense | Average balance | Interest income / expense | Average balance | |||||||||||
| Residential mortgage loans | $ | 20,120 | $ | 272,486 | $ | 18,677 | $ | 271,658 | |||||||
| Residential mortgage loans in securitization trusts | 105,452 | 1,879,665 | 74,757 | 1,441,354 | |||||||||||
| Commercial mortgage loans | 420 | 5,202 | 345 | 5,231 | |||||||||||
| RMBS and Majority-Owned Affiliates | 14,623 | 140,395 | 12,851 | 146,829 | |||||||||||
| CMBS | 990 | 5,275 | 1,520 | 6,276 | |||||||||||
| U.S. Treasury Securities | 61 | 1,667 | 564 | 11,441 | |||||||||||
| Other interest income (1) | 1,989 | 46,232 | 1,713 | 38,711 | |||||||||||
| Total interest income | 143,655 | 110,427 | |||||||||||||
| Interest expense | |||||||||||||||
| Notes payable | 12,838 | 203,448 | 13,158 | 191,134 | |||||||||||
| Non-recourse securitization obligation, collateralized by residential mortgage loans in securitization trusts | 77,948 | 1,747,061 | 54,262 | 1,360,602 | |||||||||||
| Repurchase facilities | 3,631 | 62,436 | 3,808 | 61,060 | |||||||||||
| Senior Unsecured Notes | 8,138 | 73,023 | 2,274 | 21,986 | |||||||||||
| Total interest expense | 102,555 | 73,502 | |||||||||||||
| Net interest income | $ | 41,100 | $ | 36,925 |
(1) Primarily comprised of interest received on cash deposits, including interest earned on margin cash collateral.
Net interest income for the years ended December 31, 2025 and December 31, 2024 was $41.1 million and $36.9 million, respectively. Net interest income increased by approximately $4.2 million for the year ended December 31, 2025 as compared to December 31, 2024, primarily due to new asset purchases and securitizations, as well as a higher interest rate associated with those and other target assets. Interest expense increased for the year ended December 31, 2025 as compared to December 31, 2024 due to a higher average balance in our non-recourse securitization obligation, collateralized by residential mortgage loans in securitization trusts as well as our 2030 senior notes issued in May 2025. Overall, the increase in interest income offset the increase in interest expense and drove the $4.2 million increase to net interest income.
Total Realized and Unrealized Gains (Losses)
The components of total realized and unrealized gains (losses), net for the years ended December 31, 2025 and December 31, 2024 are set forth as follows:
61
| December 31, 2025 | December 31, 2024 | ||||||
|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||
| Realized and unrealized gain on residential mortgage loans | $ | 5,255 | $ | 9,525 | |||
| Realized and unrealized gain (loss) on residential loans held in securitization trusts, net of non-recourse securitization obligation | 22,458 | 887 | |||||
| Realized loss on RMBS | (2,295) | (2,916) | |||||
| Realized and unrealized gain (loss) on Whole Pool Agency RMBS | 1,960 | (6,730) | |||||
| Realized loss on CMBS | (603) | (248) | |||||
| Unrealized gain on commercial mortgage loans | — | 28 | |||||
| Unrealized appreciation (depreciation) on interest rate futures | (1,019) | 1,828 | |||||
| Realized and unrealized gain (loss) on TBAs | (2,166) | 6,397 | |||||
| Realized gain (loss) on interest rate futures | (3,108) | 5,848 | |||||
| Unrealized loss on U.S. Treasury Securities | — | (86) | |||||
| Realized gain (loss) on AOMT Majority-Owned Affiliate ("MOA") | $ | (587) | $ | — | |||
| Total realized and unrealized gains (losses), net | $ | 19,895 | $ | 14,533 |
For the years ended December 31, 2025 and December 31, 2024, total realized and unrealized gains (losses), net, were a gain of $19.9 million and a gain of $14.5 million, respectively. For the year ended December 31, 2025, the $22.5 million of realized and unrealized gain on residential loans held in securitization trusts, net of non-recourse securitization obligation was the primary driver of the overall gain, which includes $28.6 million of unrealized gains offset by $6.1 million of realized loss. This unrealized gain is driven by valuation increases on the residential loans held in securitization trusts, net of non-recourse securitization obligation portfolio and the realized loss is driven by the loss of unamortized premiums associated with an increased rate of loans in our residential loans held in securitization trusts, net of non-recourse securitization obligation portfolio that were prepaid during the year. Offsetting this gain were realized losses on our interest rate futures portfolio, which will typically have a correspondingly negative impact when valuations of our residential mortgage loans portfolio increase as they did throughout 2025. Comparatively, for the year ended December 31, 2024, realized and unrealized gains on our portfolios of residential mortgage loans, TBAs, and interest rate futures were the primary drivers of the total gain, offset by realized losses on RMBS and unrealized losses on whole pool agency residential mortgage-backed securities (“Whole Pool Agency RMBS”).
Expenses
Operating Expenses
For the years ended December 31, 2025 and December 31, 2024, our operating expenses were $5.0 million and $6.8 million, respectively. Our operating expenses decreased compared to the comparative period due to continued cost savings actions such as in-sourcing of key accounting functions and vendor contract negotiations.
Stock Compensation
For the years ended December 31, 2025 and December 31, 2024, our stock compensation expense was $1.4 million and $2.0 million, respectively. The primary driver of this decrease was the final vesting of time-based stock awards issued at our IPO.
Operating Expenses Incurred with Affiliate
For the years ended December 31, 2025 and December 31, 2024, our operating expenses incurred with affiliate were $1.9 million and $1.8 million, respectively. These expenses, which are substantially comprised of payroll reimbursements to our Manager, increased slightly versus the comparative period due to standard annual compensation increases.
Securitization Expenses
For the year ended December 31, 2025 and December 31, 2024, our securitization expenses were $3.6 million and $3.8 million, respectively. The decrease in expense is driven primarily by a decrease in total securitization volume for the year ended December 31, 2025 versus the comparable period in 2024. Expenses incurred during the year ended December 31, 2025 are related to the AOMT 2025-4, AOMT 2025-6, AOMT 2025-R1, AOMT 2025-10, and AOMT 2025-HB2 securitizations. The securitization costs incurred for the comparable period in 2024 were associated with the AOMT 2024-3, AOMT 2024-4, AOMT 2024-6, AOMT 2024-10, and AOMT 2024-13 securitizations.
Management Fee Incurred with Affiliate
62
For the years ended December 31, 2025 and December 31, 2024, our management fee incurred with affiliate was $4.6 million and $5.0 million, respectively. The decrease is due to the decline in our average Equity (as defined in the Management Agreement) for the year ended December 31, 2025 as compared to the same period in 2024.
Income Taxes
During the year ended December 31, 2025 and December 31, 2024 we recorded an income tax expense of approximately $0.5 million and $3.3 million, respectively based on our income associated with assets held in our TRS.
Our Portfolio
As of December 31, 2025, our portfolio consisted of approximately $2.7 billion of residential mortgage loans, RMBS, and other target assets. Certain of these portfolio assets are located in states such as Florida and California where natural disasters such as hurricanes, wildfires, and earthquakes may occasionally occur. We require all of our collateral to be adequately insured. The graphs in the subsequent detail of residential mortgage loans, residential mortgage loans held in securitization trusts, and residential mortgage loans underlying RMBS issuances show the percentage of residential mortgage loans held in each state where there is a concentration of loans.
The following table sets forth additional information regarding our portfolio, including the manner in which our equity capital was allocated among investment types, as of December 31, 2025:
| Fair Value | Collateralized Debt | Allocated Capital | % of Total Capital | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio: | ($ in thousands) | ||||||||||||||
| Residential mortgage loans | $ | 294,134 | $ | 218,757 | $ | 75,377 | 28.2 | % | |||||||
| Residential mortgage loans in securitization trust | 2,076,776 | 1,915,321 | 161,455 | 60.4 | % | ||||||||||
| Total whole loan portfolio | $ | 2,370,910 | $ | 2,134,078 | $ | 236,832 | 88.5 | % | |||||||
| Investment securities | |||||||||||||||
| RMBS | $ | 280,005 | $ | 54,041 | 225,964 | 84.5 | % | ||||||||
| Investment in Majority-Owned Affiliates (1) | 25,474 | — | 25,474 | 9.5 | % | ||||||||||
| Total investment securities | $ | 305,479 | $ | 54,041 | $ | 251,438 | 94.0 | % | |||||||
| Total investment portfolio | $ | 2,676,389 | $ | 2,188,119 | $ | 488,270 | 182.5 | % | |||||||
| Target assets | $ | 2,676,389 | $ | 2,188,119 | $ | 488,270 | 182.5 | % | |||||||
| Cash | $ | 41,619 | $ | — | $ | 41,619 | 15.6 | % | |||||||
| Other assets and liabilities (2) | (262,366) | — | (262,366) | (98.1) | % | ||||||||||
| Total | $ | 2,455,642 | $ | 2,188,119 | $ | 267,523 | 100.0 | % |
(1) Our Investment in Majority-Owned Affiliates is held at its amortized cost basis.
(2) Other assets and liabilities presented is calculated as a net liability substantially comprised of $198.2 million due to broker for our quarter-end purchase of certain Freddie Mac and Fannie Mae-issued Whole Pool Agency RMBS, and excluding the portion of “other assets” which includes our investment in Majority-Owned Affiliates, which is considered a target asset.
63
As of December 31, 2024, our portfolio consisted of approximately $2.2 billion of residential mortgage loans, RMBS, and other target assets. The following table sets forth additional information regarding our portfolio including the manner in which our equity capital was allocated among investment types, as of December 31, 2024:
| Fair Value | Collateralized Debt | Allocated Capital | % of Total Capital | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio: | ($ in thousands) | ||||||||||||||
| Residential mortgage loans | $ | 183,064 | $ | 129,459 | $ | 53,605 | 21.0 | % | |||||||
| Residential mortgage loans in securitization trust | 1,696,995 | 1,593,612 | 103,383 | 40.5 | % | ||||||||||
| Total whole loan portfolio | $ | 1,880,059 | $ | 1,723,071 | $ | 156,988 | 61.5 | % | |||||||
| Investment securities | |||||||||||||||
| RMBS | $ | 300,243 | $ | 50,555 | $ | 249,688 | 97.8 | % | |||||||
| Investment in Majority-Owned Affiliates (1) | 20,680 | — | 20,680 | 8.1 | % | ||||||||||
| Total investment securities | $ | 320,923 | $ | 50,555 | $ | 270,368 | 105.9 | % | |||||||
| Total investment portfolio | $ | 2,200,982 | $ | 1,773,626 | $ | 427,356 | 167.4 | % | |||||||
| Target assets | $ | 2,200,982 | $ | 1,773,626 | $ | 427,356 | 167.4 | % | |||||||
| Cash | $ | 40,762 | $ | — | $ | 40,762 | 15.9 | % | |||||||
| Other assets and liabilities (2) | (212,801) | — | (212,801) | (83.3) | % | ||||||||||
| Total | $ | 2,028,943 | $ | 1,773,626 | $ | 255,317 | 100.0 | % |
(1) Our Investment in Majority-Owned Affiliates is held at its amortized cost basis
(2) Other assets and liabilities presented is calculated as a net liability substantially comprised of $202 million due to broker for our quarter-end purchase of certain Freddie Mac and Fannie Mae-issued Whole Pool Agency RMBS, and excluding the portion of “other assets” which includes our investment in a Majority-Owned Affiliates, which is considered a target asset.
Residential Mortgage Loans
The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2025:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| Unpaid principal balance (“UPB”) | $10 - $3,497 | $386 | |
| Interest rate | 3.87% - 13.41% | 7.38% | |
| Maturity date | 1/26/2040 - 10/19/2065 | June 2055 | |
| FICO score at loan origination | 628 - 850 | 760 | |
| CLTV at loan origination | 8.7% - 85.0% | 70.5% | |
| DTI at loan origination | 1.7% - 50.0% | 32.4% | |
| Percentage of first lien loans | N/A | 89.1% | |
| Percentage of loans 90+ days delinquent (based on UPB) | N/A | 0.4% |
The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2024:
64
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| Unpaid principal balance (“UPB”) | $75 - $2,995 | $537 | |
| Interest rate | 3.87% - 11.88% | 7.40% | |
| Maturity date | 8/8/2039 - 9/26/2064 | November 2054 | |
| FICO score at loan origination | 628 - 822 | 752 | |
| CLTV at loan origination | 31.9% - 90.0% | 71.7% | |
| DTI at loan origination | 1.94% - 50.0% | 31.2% | |
| Percentage of first lien loans | N/A | 96.7% | |
| Percentage of loans 90+ days delinquent (based on UPB) | N/A | —% |
The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2025:
The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2024:
65
The following charts illustrate additional characteristics of our residential mortgage loans in our portfolio that we owned directly as of December 31, 2025, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans):
Characteristics of Our Residential Mortgage Loans as of December 31, 2025:
Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2025. Numbers presented may not sum to 100% due to rounding.
66
The following charts illustrate additional characteristics of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2024, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans):
Characteristics of Our Residential Mortgage Loans as of December 31, 2024:
Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2024. Numbers presented may not sum to 100% due to rounding
67
Residential Mortgage Loans Held in Securitization Trusts
The following table sets forth the information regarding the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2025:
| ($ in thousands) | ||
|---|---|---|
| UPB | $2,090,583 | |
| Fair Value | $2,076,776 | |
| Number of loans | 4,947 | |
| Weighted average loan coupon | 6.0% | |
| Average loan amount | $424 | |
| Weighted average CLTV at loan origination and deal date | 66.9% | |
| Weighted average credit score at loan origination and deal date | 747 | |
| Current 3-month conditional prepayment rate (“CPR”) (1) | 12.6% | |
| Percentage of loans 90+ days delinquent (based on UPB) | 1.7% |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
The following chart illustrates the geographic distribution of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2025 (percentages are based on the aggregate unpaid principal balance of such loans):
Note: No state in “Other” represents more than a 3% concentration of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2025. Numbers presented may not sum to 100% due to rounding.
68
The following table sets forth the information regarding the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2024:
| ($ in thousands) | ||
|---|---|---|
| UPB | $1,781,311 | |
| Fair Value | $1,696,995 | |
| Number of loans | 4,183 | |
| Weighted average loan coupon | 5.6% | |
| Average loan amount | $427 | |
| Weighted average CLTV at loan origination and deal date | 67.0% | |
| Weighted average credit score at loan origination and deal date | 743 | |
| Current 3-month CPR | 7.4% | |
| Percentage of loans 90+ days delinquent (based on UPB) | 2.0% |
The following chart illustrates the geographic distribution of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2024 (percentages are based on the aggregate unpaid principal balance of such loans):
Note: No state in “Other” represents more than a 4% concentration of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2024. Numbers presented may not sum 100% due to rounding.
69
RMBS
We have participated in numerous securitization transactions alongside other Angel Oak entities. In return, we received our pro rata share of bonds from these securitizations, and cash. At times, we were allocated certain risk retention securities as part of these transactions. Risk retention securities represent at least 5% of a horizontal or vertical slice of the bonds issued as part of the transaction.
Certain information regarding the mortgage loans underlying our portfolio of RMBS issued in AOMT securitization transactions is set forth below as of December 31, 2025 and December 31, 2024 unless otherwise stated:
| December 31, 2025 | AOMT 2019 Securitizations | AOMT 2020 Securitizations | AOMT 2023 Securitizations | AOMT 2024 Securitizations | AOMT 2025 Securitizations | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | |||||||||||||||||||
| UPB of loans | $ | 105,837 | $ | 134,276 | $ | 984,295 | $ | 1,028,989 | $ | 603,865 | |||||||||
| Number of loans | 388 | 429 | 1949 | 2425 | 3328 | ||||||||||||||
| Weighted average loan coupon | 6.47 | % | 5.81 | % | 5.18 | % | 5.74 | % | 9.08 | % | |||||||||
| Average loan amount | $273 | $313 | $505 | $424 | $181 | ||||||||||||||
| Weighted average CLTV at loan origination and deal date | 66 | % | 74 | % | 67 | % | 67 | % | 68 | % | |||||||||
| Weighted average credit score at loan origination and deal date | 718 | 719 | 732 | 736 | 746 | ||||||||||||||
| Current 3-month CPR (1) | 15.7 | % | 6.2 | % | 8.4 | % | 10.2 | % | 15.1 | % | |||||||||
| 90+ day delinquency (as a % of UPB) | 4.8 | % | 3.0 | % | 3.9 | % | 2.5 | % | 0.7 | % | |||||||||
| Weighted Average 90+ Delinquency (as a % of Original Balance) | 1.0 | % | 0.9 | % | 3.2 | % | 2.3 | % | 0.7 | % | |||||||||
| Weighted Average CLTV of 90+ Delinquent Loans (FHFA HPI Estimate) (2) | 47.5 | % | 74.1 | % | 65.3 | % | 64.9 | % | 65.3 | % | |||||||||
| Fair value of first loss piece (3, 4) | $2,214 | $24,641 | $10,938 | $18,190 | $7,172 | ||||||||||||||
| Investment thickness (5) | 12.09 | % | 23.11 | % | 8.57 | % | 10.22 | % | 4.08 | % |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year. The AOMT 2025-HB2 securitization, completed in December 2025, does not yet have CPR statistics and is excluded from the average for AOMT 2025 securitizations.
(2) AOMT 2020-3 does not have CLTV or Federal Housing Finance Agency Home Price Index Estimates (“FHFA HPI Estimates”); accordingly, original CLTV is used.
(3) Represents the fair value of the securities we hold in the first loss tranche in each securitization.
(4) The fair value of the first loss pieces presented for the 2023 - 2025 securitizations is the total at risk for the Majority-Owned Affiliates.
(5) Represents the average size of the subordinate securities we own as investments in each securitization relative to the average current size of the securitization.
70
| December 31, 2024 | AOMT 2019 Securitizations | AOMT 2020 Securitizations | AOMT 2023 Securitizations | AOMT 2024 Securitizations | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | |||||||||||||||
| UPB of loans | $286,875 | $148,016 | $1,093,694 | $1,153,975 | |||||||||||
| Number of loans | $ | 1,053 | $ | 466 | $ | 2,122 | $ | 2,629 | |||||||
| Weighted average loan coupon | 7.19 | % | 5.83 | % | 5.23 | % | 5.79 | % | |||||||
| Average loan amount | $ | 272 | $ | 318 | $ | 515 | $ | 439 | |||||||
| Weighted average CLTV at loan origination and deal date | 69 | % | 74 | % | 68 | % | 69 | % | |||||||
| Weighted average credit score at loan origination and deal date | 708 | 719 | 732 | 737 | |||||||||||
| Current 3-month CPR (1) | 10.1 | % | 13.2 | % | 7.4 | % | 9.1 | % | |||||||
| 90+ day delinquency (as a % of UPB) | 8.3 | % | 4.0 | % | 2.6 | % | 1.6 | % | |||||||
| Weighted Average 90+ Delinquency (as a % of Original Balance) | 1.3 | % | 1.3 | % | 2.5 | % | 2.1 | % | |||||||
| Weighted Average CLTV of 90+ Delinquent Loans (FHFA HPI Estimate) (2) | 47.2 | % | — | % | 67.0 | % | 70.2 | % | |||||||
| Fair value of first loss piece (3, 4) | $ | 19,226 | $ | 23,405 | $ | 10,995 | $ | 18,650 | |||||||
| Investment thickness (5) | 21.92 | % | 20.96 | % | 7.77 | % | 9.59 | % |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
(2) AOMT 2020-3 does not have CLTV or FHFA HPI Estimates; accordingly, original CLTV is used.
(3) Represents the fair value of the securities we hold in the first loss tranche in each securitization.
(4) The fair value of the first loss pieces presented for the 2023 - 2024 securitizations is the total at risk for the Majority-Owned Affiliates.
(5) Represents the average size of the subordinate securities we own as investments in each securitization relative to the average overall size of the securitization.
71
The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2025:
| RMBS | Repurchase Debt (1,3) | Allocated Capital | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | |||||||||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||||||||||||||
| Mezzanine | $ | 13,252 | $ | — | $ | 13,252 | $ | 6,993 | $ | — | $ | 6,993 | $ | 6,259 | $ | — | $ | 6,259 | |||||||||||||||||
| Subordinate | 59,587 | — | 59,587 | 12,354 | — | 12,354 | 47,233 | — | $ | 47,233 | |||||||||||||||||||||||||
| Interest only / excess | 9,301 | — | 9,301 | — | — | — | 9,301 | — | $ | 9,301 | |||||||||||||||||||||||||
| Whole pool (2) | — | 197,865 | 197,865 | — | — | — | — | 197,865 | $ | 197,865 | |||||||||||||||||||||||||
| Retained RMBS in VIEs (3) | — | — | — | 34,694 | — | 34,694 | (34,694) | — | $ | (34,694) | |||||||||||||||||||||||||
| Subtotal | $ | 82,140 | $ | 197,865 | $ | 280,005 | $ | 54,041 | $ | — | $ | 54,041 | $ | 28,099 | $ | 197,865 | $ | 225,964 | |||||||||||||||||
| Investment in Majority Owned Affiliates | $ | 25,474 | $ | — | $ | 25,474 | $ | — | $ | — | $ | — | $ | 25,474 | $ | — | $ | 25,474 | |||||||||||||||||
| Total | $ | 107,614 | $ | 197,865 | $ | 305,479 | $ | 54,041 | $ | — | $ | 54,041 | $ | 53,573 | $ | 197,865 | $ | 251,438 |
(1) Repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs).
(2) The whole pool RMBS presented as of December 31, 2025 were purchased from a broker to whom the Company owes approximately $198.2 million, payable upon the settlement date of the trade. See Part II, Item 8, Note 7 — Due to Broker in our audited consolidated financial statements included in this Annual Report on Form 10-K.
(3) A portion of repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). These bonds, with a fair value of $198.9 million, are not reflected in the consolidated balance sheets, as the Company reflects the assets of the VIE (residential mortgage loans in securitization trusts - at fair value) on its consolidated balance sheets.
The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2024:
| RMBS | Repurchase Debt (1,3) | Allocated Capital | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | |||||||||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||||||||||||||
| Mezzanine | $ | 12,735 | $ | — | $ | 12,735 | $ | 5,440 | $ | — | $ | 5,440 | $ | 7,295 | $ | — | $ | 7,295 | |||||||||||||||||
| Subordinate | 73,548 | — | 73,548 | 19,829 | — | 19,829 | 53,719 | — | $ | 53,719 | |||||||||||||||||||||||||
| Interest only / excess | 12,508 | — | 12,508 | — | — | — | 12,508 | — | $ | 12,508 | |||||||||||||||||||||||||
| Whole pool (2) | — | 201,452 | 201,452 | — | — | — | — | 201,452 | $ | 201,452 | |||||||||||||||||||||||||
| Retained RMBS in VIEs (3) | — | — | — | 25,286 | — | 25,286 | (25,286) | — | $ | (25,286) | |||||||||||||||||||||||||
| Subtotal | $ | 98,791 | $ | 201,452 | $ | 300,243 | $ | 50,555 | $ | — | $ | 50,555 | $ | 48,236 | $ | 201,452 | $ | 249,688 | |||||||||||||||||
| Investment in Majority Owned Affiliates | $ | 20,680 | $ | — | $ | 20,680 | $ | — | $ | — | $ | — | $ | 20,680 | $ | — | $ | 20,680 | |||||||||||||||||
| Total | $ | 119,471 | $ | 201,452 | $ | 320,923 | $ | 50,555 | $ | — | $ | 50,555 | $ | 68,916 | $ | 201,452 | $ | 270,368 |
72
(1) Repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs).
(2) The whole pool RMBS presented as of December 31, 2024 were purchased from a broker to whom the Company owed approximately $202.0 million, payable upon the settlement date of the trade. See Part II, Item 8, Note 7 — Due to Broker in our audited consolidated financial statements included in this Annual Report on Form 10-K.
(3) A portion of repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). These bonds, with a fair value of $163.9 million, are not reflected in the consolidated balance sheets, as the Company reflects the assets of the VIE (residential mortgage loans in securitization trusts - at fair value) on its consolidated balance sheets.
The following table sets forth information with respect to our RMBS ending balances, at fair value, as of December 31, 2025:
| Mezzanine | Subordinate | Interest Only | Whole Pool | Total | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||||||||
| Beginning fair value | $ | 12,735 | $ | 73,549 | $ | 12,508 | $ | 201,451 | $ | 300,243 | |||||||||||
| Acquisitions: | |||||||||||||||||||||
| Retained bonds received in securitizations | — | 10,256 | 732 | — | 10,988 | ||||||||||||||||
| Secondary market purchases of AOMT securities | — | — | — | — | — | ||||||||||||||||
| Third party securities | — | — | — | 908,857 | 908,857 | ||||||||||||||||
| Effect of principal payments / called deals | 155 | (25,251) | (3,347) | (915,610) | (944,053) | ||||||||||||||||
| IO and excess servicing prepayments | — | — | (1,640) | — | (1,640) | ||||||||||||||||
| Changes in fair value, net | 362 | 1,033 | 1,048 | 3,167 | 5,610 | ||||||||||||||||
| Ending fair value | $ | 13,252 | $ | 59,587 | $ | 9,301 | $ | 197,865 | $ | 280,005 |
The following table sets forth information with respect to our RMBS ending balances, at fair value, as of December 31, 2024:
| Mezzanine | Subordinate | Interest Only | Whole Pool | Total | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||||||||
| Beginning fair value | $ | 10,972 | $ | 55,665 | $ | 13,059 | $ | 392,362 | $ | 472,058 | |||||||||||
| Acquisitions: | |||||||||||||||||||||
| Retained bonds received in securitizations | 2,420 | 14,757 | 1,838 | — | 19,015 | ||||||||||||||||
| Secondary market purchases of AOMT securities | — | — | — | — | — | ||||||||||||||||
| Third party securities | — | — | — | 938,430 | 938,430 | ||||||||||||||||
| Effect of principal payments / called deals | (1,080) | — | — | (1,125,653) | (1,126,733) | ||||||||||||||||
| IO and excess servicing prepayments | — | — | (1,974) | — | (1,974) | ||||||||||||||||
| Changes in fair value, net | 423 | 3,127 | (415) | (3,688) | (553) | ||||||||||||||||
| Ending fair value | $ | 12,735 | $ | 73,549 | $ | 12,508 | $ | 201,451 | $ | 300,243 |
73
The following chart illustrates the geographic diversification of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2025 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Loans Underlying Our Portfolio
of RMBS Issued in AOMT Securitization Transactions
(as of December 31, 2025)
No state in “Other” represents more than a 3% concentration of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2025. Numbers presented may not sum to 100% due to rounding.
The following chart illustrates the geographic diversification of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2024 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Loans Underlying Our Portfolio
of RMBS Issued in AOMT Securitization Transactions
(as of December 31, 2024)
No state in “Other” represents more than a 3% concentration of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2024. Numbers presented may not sum to 100% due to rounding.
74
Liquidity and Capital Resources
Overview
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund our investments and operating costs, make distributions to our stockholders, and satisfy other general business needs. Our financing sources currently include payments of principal and interest we receive on our investment portfolio, unused borrowing capacity under our in‑place loan financing lines and repurchase facilities, securitizations of our whole loans, and our ATM Program (as defined below). Additionally, on July 25, 2024, we closed an underwritten public offering and sale of, and issued, $50 million in aggregate principal amount of our 2029 senior notes. We deployed the majority of the net proceeds from the offering of our 2029 senior notes for general corporate purposes, which included the acquisition of non-QM loans and other target assets substantially sourced from our affiliated proprietary mortgage lending platform and other target assets through the secondary market in a manner consistent with our strategy and investment guidelines. Additionally, we used the net proceeds from the offering of our 2029 senior notes to repurchase 1,707,922 shares of our common stock owned by Xylem Finance LLC, an affiliate of Davidson Kempner Capital Management LP, for an aggregate repurchase price of approximately $20.0 million. Furthermore, in May 2025, we closed an underwritten public offering and sale of, and issued, $42.5 million in aggregate principal amount of our 2030 senior notes. We used the majority of the net proceeds from the offering of our 2030 senior notes for general corporate purposes, which included the acquisition of non-QM loans and other target assets in a manner consistent with our strategy and investment guidelines. Our financing sources historically have included the foregoing, as well as capital contributions from our investors prior to our IPO, and the proceeds from our IPO and concurrent private placement (which capital has all been deployed). Going forward, we may also utilize other types of borrowings, including bank credit facilities and warehouse lines of credit, among others. We may also seek to raise additional capital through public or private offerings of equity, equity-related, or debt securities, depending upon market conditions. The use of any particular source of capital and funds will depend on market conditions, availability of these sources, and the investment opportunities available to us.
We have used and expect to continue to use loan financing lines to finance the acquisition and accumulation of mortgage loans or other mortgage‑related assets pending their eventual securitization. Upon accumulating an appropriate amount of assets, we have financed and expect to continue to finance a substantial portion of our mortgage loans utilizing fixed-rate term securitization funding that provides long‑term financing for our mortgage loans and locks in our cost of funding, regardless of future interest rate movements.
Securitization transactions may either take the form of the issuance of securitized bonds or the sale of “real estate mortgage investment conduit” securities backed by mortgage loans or other assets, with the securitization proceeds being used in part to repay pre-existing loan financing lines and repurchase facilities. We have sponsored and participated in securitization transactions with other entities that are managed by Angel Oak, and may continue to do so in the future, along with sponsoring sole securitization transactions in which we are the sole participant and contributor.
We believe these identified sources of financing will be adequate for purposes of meeting our short‑term (within one year) and our longer‑term liquidity needs. We cannot predict with certainty the specific transactions we will undertake to generate sufficient liquidity to meet our obligations as they come due. We will adjust our plans as appropriate in response to changes in our expectations and any potential changes in market conditions.
Description of Existing Financing Arrangements
As of December 31, 2025, we were a party to four uncommitted loan financing lines for a total borrowing capacity in an aggregate amount of up to $1.3 billion. Borrowings under uncommitted loan financing lines may be used to purchase whole loans for eventual securitization or loans purchased for long‑term investment purposes.
Our financing facilities are generally subject to limits on borrowings related to specific asset pools (“advance rates”) and restrictive covenants, as is usual and customary. As of December 31, 2025, the advance rates (when required) of our four active lenders ranged from 75% to 92%, depending on the asset type and loan delinquency status. Our most restrictive covenants (when covenants are required by any of our four active lenders) included: (1) our minimum tangible net worth must not (i) decline 20% or more in the previous 30 days, 25% or more in the previous 90 days, or 35% or more in the previous year, or (ii) fall below $200.0 million of tangible net worth as of September 30, 2022 plus 50% of any capital contribution made or raised after September 30, 2022; (2) our minimum liquidity must not fall below the greatest of (x) the product of 5% and the aggregate repurchase price as it relates to Global Investment Bank 3 as of such date of determination, (y) $10.0 million and (z) any other amount of liquidity that we have covenanted to maintain in any other note, indenture, loan agreement, guaranty, swap agreement or any other contract, agreement or transaction (including, without limitation, any repurchase agreement, loan and security agreement, or similar credit facility or agreement for borrowed funds); and (3) the maximum ratio of our and our subsidiaries’ total indebtedness to tangible net worth must not be greater than 5:1. Our minimum liquidity requirement as of December 31, 2025 was $10.0 million.
A description of each loan financing line is set forth as follows:
75
Multinational Bank 1 Loan Financing Facility
On April 13, 2022, we and two of our subsidiaries entered into a master repurchase agreement with a multinational bank (“Multinational Bank 1”). Our subsidiaries are each considered a “Seller” under this agreement. From time to time and pursuant to the agreement, either of our subsidiaries may sell to Multinational Bank 1, and later repurchase, up to $600.0 million aggregate borrowings on mortgage loans.
Pursuant to the terms of the master repurchase agreement, the agreement may be renewed every six months for a maximum six-month term. In the fourth quarter of 2025, the loan financing facility with Multinational Bank 1 was extended through June 25, 2026 in accordance with the terms of the agreement, which contemplates three-month renewals.
The amount expected to be paid by Multinational Bank 1 for each eligible mortgage loan is based on an advance rate as a percentage of either the outstanding principal balance of the mortgage loan or the market value of the mortgage loan, whichever is less. Pursuant to the agreement, Multinational Bank 1 retains the right to determine the market value of the mortgage loans in its sole commercially reasonable discretion. The loan financing line is marked‑to‑market. Additionally, Multinational Bank 1 is under no obligation to purchase the eligible mortgage loans we offer to sell to them. The interest rate on any outstanding balance under the master repurchase agreement that the applicable subsidiary is required to pay Multinational Bank 1 is generally in line with other similar agreements that the Company or one or more of its subsidiaries has entered into, where the interest rate is equal to the sum of (1) a pricing spread from 1.65% to 2.10%, and (2) the average SOFR for each U.S. Government Securities Business Day (as defined in the master repurchase agreement) until two U.S. Government Securities Business Days prior to the date the applicable loan is repurchased by the applicable subsidiary.
The obligations of the subsidiaries under the master repurchase agreement are guaranteed by the Company pursuant to a guaranty executed contemporaneously with the master repurchase agreement. In addition, and similar to other repurchase agreements that the Company has entered into, the Company is subject to various financial and other covenants, including those relating to (1) maintenance of a minimum tangible net worth; (2) a maximum ratio of indebtedness to tangible net worth; and (3) minimum liquidity.
The agreement contains margin call provisions that provide Multinational Bank 1 with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under these provisions, Multinational Bank 1 may require us or our subsidiaries to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Multinational Bank 1’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiaries are also required to pay certain customary fees to Multinational Bank 1 and to reimburse Multinational Bank 1 for certain costs and expenses incurred in connection with its structuring, management, and ongoing administration of the master repurchase agreement.
Global Investment Bank 2 Loan Financing Facility
On March 28, 2024, two of our subsidiaries entered into a master repurchase agreement with a global investment bank (“Global Investment Bank 2”), replacing the existing master repurchase agreement with Global Investment Bank 2 entered into on February 13, 2020. The Company is guarantor under the current facility, one of the subsidiaries is seller and Global Investment Bank 2 is buyer. Pursuant to the agreement, one of our subsidiaries may sell to Global Investment Bank 2, and later repurchase, up to $250.0 million aggregate borrowings on mortgage loans. The agreement is set to terminate on March 27, 2026, unless terminated earlier pursuant to the terms of the agreement.
The principal amount paid by Global Investment Bank 2 for each mortgage loan is based on a percentage of the market value, cost‑basis value, or unpaid principal balance of the mortgage loan (depending on the type of loan and certain other factors and subject to certain other adjustments). Pursuant to the agreement, Global Investment Bank 2 retains the right to determine the market value of the mortgage loan collateral in its sole good faith discretion. Additionally, Global Investment Bank 2 is under no obligation to purchase the eligible mortgage loans we offer to sell to them. Upon our or our subsidiary’s repurchase of the mortgage loan, our subsidiaries are required to repay Global Investment Bank 2 the principal amount related to such mortgage loan plus accrued and unpaid interest at a rate based on the sum of (1) (A) the greater of (i) 0.00% and (ii) Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month) and (B) a pricing spread generally ranging from 1.65% to 2.40%.
The agreement requires us to maintain various financial and other covenants, which include requirements surrounding: (1) adjusted tangible net worth; (2) liquidity; and (3) our indebtedness to our adjusted tangible net worth.
76
The agreement contains margin call provisions that provide Global Investment Bank 2 with certain rights in the event of a decline in the market value or cost‑basis value of the purchased mortgage loans. Under these provisions, Global Investment Bank 2 may require us or our subsidiary to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Global Investment Bank 2’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary are also required to pay certain customary fees to Global Investment Bank 2 and to reimburse Global Investment Bank 2 for certain costs and expenses incurred in connection with its structuring, management and ongoing administration of the agreement.
Global Investment Bank 3 Loan Financing Facility
On October 24, 2018, two of our subsidiaries entered into a master repurchase agreement with a global investment bank (“Global Investment Bank 3”) for which we serve as guarantor of our subsidiaries’ obligations. Our subsidiaries, are each considered a “Seller” under this agreement. Pursuant to the initial agreement, our subsidiaries could sell to Global Investment Bank 3, and later repurchase, up to $200.0 million aggregate borrowings on mortgage loans. On September 26, 2025, the facility’s termination date was extended to September 26, 2026.
The loan financing line is marked‑to‑market at fair value, where Global Investment Bank 3 retains the right to determine the market value of the mortgage loan collateral in its sole good faith discretion and in a commercially reasonable manner and is under no obligation to purchase the eligible mortgage loans we offer to sell to them. Further, the principal amount paid by Global Investment Bank 3 for each eligible mortgage loan is based on a percentage of the outstanding principal balance of the mortgage loan or the market value of the mortgage loan, whichever is less. Upon any subsidiary’s repurchase of the mortgage loan, such subsidiary is required to repay Global Investment Bank 3 the principal amount related to such mortgage loan plus accrued and unpaid interest at a rate based on the sum of (1) Compound SOFR and (2) a pricing spread generally ranging from 1.75% - 4.75%.
The agreement contains margin call provisions that provide Global Investment Bank 3 with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under those provisions, Global Investment Bank 3 could require us or our subsidiary to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
The agreement requires us to maintain various financial and other customary covenants. The agreement also sets forth events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Global Investment Bank 3’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary are also required to pay certain customary fees to Global Investment Bank 3 and to reimburse Global Investment Bank 3 for certain costs and expenses incurred in connection with its structuring, management, and ongoing administration of the agreement.
Global Investment Bank 4 Loan Financing Facility
On October 6, 2025, the Company and one of its subsidiaries entered into a $200.0 million repurchase facility with a Global Investment Bank 4 through the execution of the Global Investment Bank 4 Master Repurchase Agreement. The amount expected to be advanced by Global Investment Bank 4 is generally in line with other similar agreements that the Company has entered into. Additionally, the rates, terms, events of default, and remedies for such events of default contained within the Master Repurchase Agreement are generally in line with other similar agreements that the Company has entered into. The interest rate is equal to the sum of (1) a spread of 1.60%, and (2) Term SOFR. The Company is subject to various financial and other covenants, including those relating to (1) declines in tangible net worth; (2) a maximum ratio of indebtedness to tangible net worth; and (3) minimum liquidity. The Master Repurchase Agreement expires on October 6, 2027, unless terminated earlier pursuant to the terms of the Master Repurchase Agreement.
77
The following table sets forth the details of our financing lines as of each of December 31, 2025 and December 31, 2024:
| Interest Rate Pricing Spread | Drawn Amount | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Line of Credit (Note Payable) | Base Interest Rate | December 31, 2025 | December 31, 2024 | ||||||||
| ($ in thousands) | |||||||||||
| Multinational Bank 1 (1) | Average Daily SOFR | 1.65% - 2.10% | $ | 125,091 | $ | 100,711 | |||||
| Global Investment Bank 2 (2) | 1 Month Term SOFR | 1.65% - 2.40% | — | 15,111 | |||||||
| Global Investment Bank 3 (3) | Compound SOFR | 1.75% - 4.75% | 60,263 | 13,637 | |||||||
| Global Investment Bank 4 (4) | Term SOFR | 1.60% | 33,403 | — | |||||||
| Total | $ | 218,757 | $ | 129,459 |
(1) On December 26, 2025, this financing facility was extended through June 25, 2026 in accordance with the terms of the agreement, which contemplates rolling three-month renewals. The interest rate pricing spread remained unchanged from the prior extension at a range from 1.65% to 2.10%.
(2) On March 28, 2024, the Company and two of its subsidiaries terminated the existing facility with Global Investment Bank 2 and the Company and two different subsidiaries entered into a new facility with Global Investment Bank 2 wherein the Company is guarantor, one of the subsidiaries is seller and Global Investment Bank 2 is buyer. This updated facility has been extended through March 27, 2026. On October 10, 2025, the facility was amended to, reduce the interest rate pricing spread to a range of 1.65% to 2.40%; prior to this amendment, the interest rate pricing spread was a range of 1.75% to 3.35%.
(3) On September 26, 2025, the facility’s termination date was extended to September 26, 2026. In addition, the interest rate pricing spread was reduced to a range from 1.75% to 4.75%; prior to this extension, the interest rate pricing spread was a range from 1.90% to 4.75%.
(4) On October 6, 2025, the Company and one of its subsidiaries entered into a $200.0 million repurchase facility with Global Investment Bank 4 through the execution of the Global Investment Bank 4 Master Repurchase Agreement. The amount expected to be advanced by Global Investment Bank 4 is generally in line with other similar agreements that the Company has entered into. Additionally, the rates, terms, events of default, and remedies for such events of default contained within the Master Repurchase Agreement are generally in line with other similar agreements that the Company has entered into. The interest rate is equal to the sum of (1) a spread of 1.60%, and (2) Term SOFR. The Global Investment Bank 4 Master Repurchase Agreement expires on October 6, 2027, unless terminated earlier pursuant to the terms of the Global Investment Bank 4 Master Repurchase Agreement.
The following table sets forth the total unused borrowing capacity of each financing line as of December 31, 2025:
| Line of Credit (Note Payable) | Borrowing Capacity | Balance Outstanding | Available Financing | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||
| Multinational Bank 1 | $ | 600,000 | $ | 125,091 | $ | 474,909 | |||||
| Global Investment Bank 2 | 250,000 | — | 250,000 | ||||||||
| Global Investment Bank 3 | 200,000 | 60,263 | 139,737 | ||||||||
| Global Investment Bank 4 | 200,000 | 33,403 | 166,597 | ||||||||
| Total | $ | 1,250,000 | $ | 218,757 | $ | 1,031,243 |
Although available financing is uncommitted for each of these lines of credit, the Company’s unused borrowing capacity is available if it has eligible collateral to pledge and meets other borrowing conditions as set forth in the applicable agreements.
Short‑Term Repurchase Facilities
In addition to our existing loan financing lines, we employ short‑term repurchase facilities to borrow against U.S. Treasury Securities, securities issued by AOMT, Angel Oak’s securitization platform, and other securities we may acquire in accordance with our investment guidelines.
The following table sets forth certain characteristics of our short-term repurchase facilities as of December 31, 2025 and December 31, 2024:
78
| December 31, 2025 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Repurchase Agreements | Amount Outstanding | Weighted Average Interest Rate | Weighted Average Remaining Maturity (Days) | ||||||
| ($ in thousands) | |||||||||
| AOMT RMBS (1) | $ | 54,041 | 5.44 | % | 16 | ||||
| December 31, 2024 | |||||||||
| Repurchase Agreements | Amount Outstanding | Weighted Average Interest Rate | Weighted Average Remaining Maturity (Days) | ||||||
| ($ in thousands) | |||||||||
| AOMT RMBS (1) | $ | 50,555 | 5.76 | % | 19 |
(1) A portion of repurchase debt outstanding as of December 31, 2025 and December 31, 2024 includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). See Item 8, Note 5 — Investment Securities in our audited consolidated financial statements included in this Annual Report on Form 10-K.
The following table presents the amounts of collateralized borrowings outstanding under repurchase facilities as of the end of each quarter, the average amount of collateralized borrowings outstanding under repurchase facilities during the quarter and the highest balance of any month end during the quarter:
| Quarter End | Quarter End Balance | Average Balance in Quarter | Highest Month-End Balance in Quarter | |||||
|---|---|---|---|---|---|---|---|---|
| (in thousands) | ||||||||
| Q1 2024 | 193,493 | 69,254 | 193,493 | |||||
| Q2 2024 | 201,051 | 66,804 | 201,051 | |||||
| Q3 2024 | 102,876 | 57,842 | 102,876 | |||||
| Q4 2024 | 50,555 | 53,412 | 51,843 | |||||
| Q1 2025 | 148,467 | 62,631 | 148,467 | |||||
| Q2 2025 | 68,062 | 71,980 | 148,467 | |||||
| Q3 2025 | 54,041 | 64,557 | 68,062 | |||||
| Q4 2025 | 54,041 | 54,041 | 54,041 |
We utilize short‑term repurchase facilities on our RMBS portfolio and to finance assets for REIT asset test purposes. Over time, the need to purchase securities for REIT asset test purposes will be reduced as we obtain and participate in additional securitizations and acquire assets directly for investment purposes. We will continue to use repurchase facilities on our RMBS portfolio to add additional leverage which increases the yield on those assets. Our use of repurchase facilities is generally highest at the end of any particular quarter, as shown in the table above, where the quarter-end balance and the highest month-end balance in each quarter are typically equivalent.
Securitization Transactions
In December 2025, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans secured by second lien HELOCs on one‑to‑four family residential properties. In the transaction, AOMT 2025-HB2 issued approximately $281.4 million in face value of bonds. Our proportionate share of 21.03% of the retained bonds and investments in MOAs was approximately $7.0 million, including a retained discount on issuance of approximately $0.2 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $43.4 million and released cash of $12.4 million, which was used for new loan purchases and operational purposes.
We derecognized the mortgage loans sold in AOMT 2025-HB2 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2025.
In October 2025, we were the sole participant in a securitization transaction of a pool of residential mortgage loans secured exclusively by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2025-10 issued approximately $274.3 million in face value of bonds. We used the proceeds to repay outstanding debt of approximately $237.4 million and retained cash of $22.1 million, which was used for new loan purchases and operational purposes.
79
We are the sole member of the depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. We have consolidated the AOMT 2025-10 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2025.
In May 2025, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2025-6 issued approximately $349.7 million in face value of bonds. Our proportionate share of 24.94% of the retained bonds was approximately $8.1 million, including a retained premium on issuance of approximately $2.7 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $73.1 million and retained cash of $9.2 million, which was used for operational purposes.
We derecognized the mortgage loans sold in AOMT 2025-6 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2025.
In April 2025, we were the sole participant in a securitization transaction of a pool of residential mortgage loans secured exclusively by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2025-4 issued approximately $284.3 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $242.4 million and retained cash of $24.7 million, which was used for new loan purchases and operational purposes.
We are the sole member of the depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. We have consolidated the AOMT 2025-4 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2025.
In December 2024, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-13 issued approximately $288.9 million in face value of bonds. Our proportionate share of 57.92% of the retained bonds and investments in MOAs was approximately $15.1 million, including a retained premium on issuance of approximately $4.4 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $141.5 million and retained cash of $15.6 million, which was used for operational purposes.
We derecognized the mortgage loans sold in AOMT 2024-13 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2025.
In October 2024, we were the sole participant in a securitization transaction of a pool of residential mortgage loans secured exclusively by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-10 issued approximately $316.8 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $260.4 million and retained cash of $39.4 million, which was used for new loan purchases and operational purposes.
We are the sole member of the depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. We have consolidated the AOMT 2024-10 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2025.
In June 2024, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-6 issued approximately $479.6 million in face value of bonds. Our proportionate share of 4.51% of the retained bonds and investments in MOAs was approximately $2.7 million, including a retained discount on issuance of approximately $0.8 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $15.8 million and retained cash of $1.8 million, which was used for operational purposes.
We derecognized the mortgage loans sold in AOMT 2024-6 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2025.
In April 2024, we were the sole participant in a securitization transaction of a pool of residential mortgage loans secured exclusively by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-4 issued approximately $299.8 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $235.9 million and retained cash of $39.1 million, which was used for new loan purchases and operational purposes.
We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. We have consolidated the AOMT 2024-4 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2025.
80
In March 2024, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-3 issued approximately $439.6 million in face value of bonds. Our proportionate share of 10.98% of the retained bonds and investments in MOAs was approximately $5.3 million, including a retained discount on issuance of approximately $1.6 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $35.9 million and retained cash of $4.6 million, which was used for operational purposes.
We derecognized the mortgage loans sold in AOMT 2024-3 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2025.
Notes Offering
The Company’s Senior Unsecured Notes consist of $42.5 million principal amount of its 2030 senior notes and $50.0 million principal amount of its 2029 senior notes. The 2030 senior notes were issued in May 2025 in a public offering for net proceeds of approximately $40.6 million and the 2029 senior notes were issued in July 2024 in a public offering for net proceeds of approximately $47.5 million. The below table provides a summary of the Senior Unsecured Notes as of December 31, 2025 ($ in thousands).
| Carrying Value | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Senior Unsecured Notes (1) | Principal Amount | December 31, 2025 | December 31, 2024 | Maturity Date (2) | Redemption Date (3) | Rate (4) | |||||||||||||
| June 2030 Senior Unsecured Notes | $ | 42,500 | $ | 40,784 | $ | — | June 2030 | June 2027 | 9.75 | % | |||||||||
| July 2029 Senior Unsecured Notes | $ | 50,000 | $ | 48,239 | $ | 47,740 | July 2029 | July 2026 | 9.50 | % | |||||||||
| $ | 92,500 | $ | 89,023 | $ | 47,740 |
(1) The Senior Unsecured Notes are fully and unconditionally guaranteed on a senior unsecured basis by our operating partnership, including the due and punctual payment of principal, premium, if any, and interest on the Senior Unsecured Notes, whether at stated maturity, upon acceleration, call for redemption or otherwise.
(2) The Company has the option to redeem the Senior Unsecured Notes earlier than the maturity date.
(3) The Company may redeem the Senior Unsecured Notes in whole or in part at any time on or after the optional redemption date, at a redemption price equal to 100% of the outstanding principal amount of the Senior Unsecured Notes to be redeemed plus accrued and unpaid interest to, but excluding, the redemption date. Upon the occurrence of certain events relating to a change of control of the Company, the Company must make an offer to repurchase all outstanding Senior Unsecured Notes at a price in cash equal to 101% of the principal amount of the Senior Unsecured Notes, plus accrued and unpaid interest to, but excluding, the repurchase date.
(4) The 2030 Notes bear interest at a rate equal to 9.75% per year, payable in cash quarterly in arrears on March 1, June 1, September 1, and December 1 of each year, beginning on September 1, 2025. The 2029 Notes bear interest at a rate equal to 9.50% per year, payable in cash quarterly in arrears on January 30, April 30, July 30 and October 30 of each year.
The below table details the total interest expense incurred on the Senior Unsecured Notes during the years ended December 31, 2025 and December 31, 2024 ($ in thousands).
| December 31, 2025 | December 31, 2024 | ||||||
|---|---|---|---|---|---|---|---|
| Coupon interest expense | $ | 7,298 | $ | 2,072 | |||
| Amortization expense | 840 | 462 | |||||
| Total interest expense | $ | 8,138 | $ | 2,534 |
At December 31, 2025 and December 31, 2024, the accrued interest payable on the Senior Unsecured Notes was $2.2 million and $0.8 million, respectively.
At December 31, 2025 and December 31, 2024, the unamortized deferred debt issuance cost was $1.2 million and $1.4 million, respectively. The unamortized debt issuance costs will be amortized until maturity.
81
ATM Program
On August 8, 2024, the Company entered into an At Market Issuance Sales Agreement (the “Sales Agreement”) to sell shares of the Company’s common stock from time to time having an aggregate gross sales price of up to $75.0 million, of which $60.2 million remains available as of December 31, 2025, through an “at the market” equity offering program (the “ATM Program”). During the years ended December 31, 2025 and December 31, 2024, the Company issued and sold 1,277,812 and 188,456 shares, respectively, of its common stock through its ATM Program resulting in proceeds of $12.3 million and $2.3 million, respectively, net of commissions and fees. These shares of common stock were issued in SEC registered transactions off the Company’s shelf registration statement.
Leverage and Hedging Strategies
We finance our assets with what we believe to be a prudent amount of leverage, which will vary from time to time based upon the particular characteristics of our portfolio, availability of financing, and market conditions.
Subject to maintaining our qualification as a REIT and maintaining our exclusion from regulation as an investment company under the Investment Company Act, we expect to utilize various derivative instruments and other hedging instruments to mitigate interest rate risk, credit risk and other risks. For example, we may enter into hedging transactions with respect to interest rate exposure on one or more of our assets or liabilities. Any such hedging transactions could take a variety of forms, including the use of derivative instruments such as interest rate swap contracts, index swap contracts, interest rate cap or floor contracts, futures or forward contracts, and options.
Cash Availability
Cash and cash equivalents
Our cash balance as of December 31, 2025 was sufficient to meet our liquidity covenants under our financing facilities and our Senior Unsecured Notes. We believe that we maintain sufficient cash to continue to meet margin calls on our financing facilities, should such margin calls occur. Due to market volatility, some of our cash was restricted, as further described below, by margin maintenance requirements, along with cash collateral held by counterparties for interest rate futures and repurchase obligations. We may also participate in upcoming securitizations either solely or with other Angel Oak entities. We also have the ability to leverage currently unleveraged securities or whole loan assets, if we deem those actions advisable.
Restricted Cash
Restricted cash of approximately $3.7 million as of December 31, 2025 was comprised of: $2.5 million in interest rate futures margin collateral; and margin collateral for securities sold under agreements to repurchase of $1.2 million. Our counterparties did not require any margin collateral for TBAs as of December 31, 2025.
Restricted cash of approximately $2.1 million as of December 31, 2024 was comprised of: $0.9 million in interest rate futures margin collateral; and margin collateral for securities sold under agreements to repurchase of $1.2 million. Our counterparties did not require any margin collateral for TBAs as of December 31, 2024.
Cash Flows
| For the Years Ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2025 | December 31, 2024 | ||||||
| (in thousands) | |||||||
| Cash flows provided by (used in) operating activities | $ | (406,954) | $ | (221,468) | |||
| Cash flow provided by (used in) investing activities | $ | 13,663 | $ | 120,548 | |||
| Cash flows provided by (used in) financing activities | $ | 395,683 | $ | 99,317 | |||
| Net increase (decrease) in cash and restricted cash | $ | 2,392 | $ | (1,603) |
Cash outflows used in operating activities of $407.0 million for the year ended December 31, 2025 as compared to net outflows of $221.5 million for the year ended December 31, 2024 were primarily due to the increase in cash outflows from purchases of residential mortgage loans, the net change in TBA securities and interest rate futures contracts, the decrease in cash inflows from sales of residential mortgage loans into affiliate’s securitization trust, offset by the increase in cash inflows from principal payments on residential mortgage loans for the year ended December 31, 2025, compared to the year ended December 31, 2024.
Investing cash net inflows of $13.7 million for the year ended December 31, 2025 as compared to $120.5 million of inflows for the year ended December 31, 2024 were primarily due to the timing of purchases and maturities of U.S. Treasury securities between the comparative periods.
82
Financing cash inflows of $395.7 million for the year ended December 31, 2025 as compared to $99.3 million of inflows for the year ended December 31, 2024 were primarily due funds received from increased securitization activity in the year ended December 31, 2025 compared to the year ended December 31, 2024.
Cash Flows - Residential and Commercial Loan Classification
Residential loan activity is recognized in the statement of cash flows as an operating activity, as our residential mortgage loans are generally held for a short period of time with the intent to securitize these loans. Commercial mortgage loan activity is recognized in the statement of cash flows as an investing activity, as our commercial mortgage loan portfolio is generally deemed to be held for investing purposes.
Recent Accounting Pronouncements
Refer to the notes to our consolidated financial statements included in Part II, Item 8, Note 2 — Summary of Significant Accounting Policies, of this Annual Report on Form 10-K for a discussion of recent accounting pronouncements and any expected impact on us.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reported periods. Actual results could differ from those estimates. We expect quarter-to-quarter GAAP earnings volatility from our business activities. This volatility can occur for a variety of reasons, particularly changes in the fair values of consolidated assets and liabilities. In addition, the amount or timing of our reported earnings may be impacted by technical accounting issues and estimates.
Management discusses the ongoing development and selection of the critical accounting policies as set forth below with the Audit Committee of our Board of Directors:
Fair Value Measurements
We report various investments at fair value, including certain eligible financial instruments elected to be accounted for under the fair value option. A fair value measurement represents the price at which an orderly transaction would occur between willing market participants at the measurement date. This definition of fair value focuses on exit price and prioritizes the use of market-based inputs over entity-specific inputs when determining fair value. Inputs may be observable (reflecting assumptions that market participants would use in pricing the asset or liability based on market data obtained from sources independent of the reporting entity) or unobservable (the entity’s own assumptions).
A fair value hierarchy for inputs is implemented in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs are used when available. The availability of valuation techniques and the ability to attain observable inputs can vary from investment to investment and are affected by a wide variety of factors, including the type of investment, whether the investment is newly issued and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the transaction.
The fair value hierarchy is categorized into three broad levels (Levels 1, 2, and 3) based on the inputs as described in Part II, Item 8, Note 9 – Fair Value Measurements. The degree of judgment exercised in determining fair value is significant for investments categorized in Level 2, and greatest for investments categorized in Level 3, as the inputs to these levels are less observable or unobservable in the market, and therefore the determination of fair value requires more judgment. Because of the inherent uncertainty of valuation, those estimated values may be materially higher or lower than the values that would have been used had a ready market for the investments existed.
Valuation estimates are subject to uncertainty due to inherently subjective valuation inputs. The most significant valuation estimates to us regarding assets are those for residential mortgage loans (including residential mortgage loans in securitization trusts) and Non-Agency RMBS, as those two categories of assets are the largest asset classes on our balance sheet subject to Level 2 or Level 3 valuation estimates. The most significant valuation estimates to us regarding liabilities relates to the portion of the non-recourse securitization obligations, collateralized by residential mortgage loans, for which the fair value option was elected, which is subject to Level 2 valuation estimates. The assumptions regarding valuations for these asset and liability categories are described as follows:
•Residential Mortgage Loans (including Residential Mortgage Loans in Securitization Trusts) - Our company recognizes residential mortgage loans at fair value. The fair value of the residential mortgage loans is predominantly based on trading activity observed in the marketplace, provided by a third‑party pricing service. The third‑party pricing service obtains comparative pricing from banks, brokers, hedge funds, REITs and from its own brokerage business. The third‑party pricing service also maintains a spread matrix created from trading levels observed in the secondary market and from indications of holding values in client investments. The spreads are meant to depict the required spread demanded by investors in the current
83
environment. The matrix is segregated by loan structure type (hybrid arm, fixed rate, home equity line of credit, second lien, pay option arm, etc.), delinquency status, and loan to value strata. Significant matrix inputs are analyzed at the loan level. The performing residential mortgage loans are categorized as Level 2 in the fair value hierarchy, while non‑performing loans are categorized as Level 3 given their limited marketability and availability of observable valuation inputs. Both Level 2 and Level 3 loans matrix inputs include collateral behavioral models including prepayment rates, default rates, loss severity, and discount rates.
•Non‑Agency RMBS (“Non‑Agency”) - Non‑Agencies consist of investments in collateralized mortgage obligations. Our company utilizes PriceServe, Bank of America’s independent fixed income pricing service, as the primary valuation source for the investments. PriceServe obtains its price quotes from actual sales or quotes for sale of the same or similar securities and/or provides model‑based valuations that consider inputs derived from recent market activity including default rates, conditional prepayment rates, loss severity, expected yield to maturity, baseline Discount Margin/Yield, recovery assumptions, tranche type, collateral coupon, age and loan size and other inputs specific to each security. These quotes are most reflective of the price that would be achieved if the security was sold to an independent third party on the date of the consolidated financial statements. Non‑Agencies are categorized in Level 2 of the fair value hierarchy.
•Non-recourse securitization obligations, collateralized by residential mortgage loans - The portion of this obligation for which we have elected the fair value option uses the prices of the underlying bonds securing the related residential mortgage loans in securitization trusts. Our company utilizes PriceServe, Bank of America’s independent fixed income pricing service, as the primary valuation source for these bonds. PriceServe obtains its price quotes from actual sales or quotes for sale of the same or similar securities and/or provides model‑based valuations that consider inputs derived from recent market activity including default rates, conditional prepayment rates, loss severity, expected yield to maturity, baseline discount margin/yield, recovery assumptions, tranche type, collateral coupon, age and loan size, and other inputs specific to each security. We believe that these quotes are most reflective of the price that would be achieved if the bonds were sold to an independent third party on the date of the consolidated financial statements. The portion of this liability for which we have elected the fair value option is categorized as Level 2 in the fair value hierarchy.
Variable Interest Entities
A VIE is defined as an entity in which equity investors (i) do not have the characteristics of a controlling financial interest, and/or (ii) do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated by its primary beneficiary, which is defined as the party that has both (a) the power to control the activities that most significantly impact the VIE's economic performance and (b) the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE. For VIEs that do not have substantial on-going activities, the power to direct the activities that most significantly impact the VIE’s economic performance may be determined by an entity’s involvement with the design and structure of the VIE.
VIEs for which we are considered to be the primary beneficiary:
Determining the primary beneficiary of a VIE requires judgment. We determined that for the securitizations we consolidate, our ownership provides us with the obligation to absorb losses or the right to receive benefits from the VIE that could be significant to the VIE. In addition, we have the power to direct the activities of the VIEs that most significantly impact the VIEs’ economic performance, or power, or we were determined to have power in connection with our involvement with the structure and design of the VIE.
The securitization trusts are structured as entities that receive principal and interest on the underlying collateral and distribute those payments to the security holders. The assets held by the securitization entities are restricted in that they can only be used to fulfill the obligations of the securitization entity. Our risks associated with our involvement with these VIEs are limited to our risks and rights as a holder of the security we have retained as well as certain risks which may occur when we act as either the sponsor and/or depositor of and the seller, directly or indirectly to, the securitization entities.
Our interest in the assets held by consolidated securitization vehicles, which are consolidated on our consolidated balance sheets, is restricted by the structural provisions of these trusts, and a recovery of our investment in the vehicles will be limited by each entity’s distribution provisions. The liabilities of the securitization vehicles, which are also consolidated on our consolidated balance sheets, are non-recourse to us, and can only be satisfied using proceeds from each securitization vehicle’s respective asset pool.
The assets of securitization entities are comprised of RMBS or residential mortgage loans.
VIEs for which we are not considered to be the primary beneficiary:
We perform ongoing reassessments of whether changes in the facts and circumstances regarding our involvement with a VIE causes our consolidation conclusion to change.
84
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001766478-25-000019.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with our historical consolidated financial statements and the notes thereto appearing elsewhere in this Annual Report on Form 10-K. Some of the information contained in this discussion and analysis, including information with respect to our business strategies, our expectations regarding the future performance of our business, and the other non-historical statements contained herein, are forward-looking statements. Our actual results may differ materially from those anticipated in any forward-looking statements as a result of many factors, including those set forth under “Risk Factors” and “Special Note Regarding Forward-Looking Statements” elsewhere in this Annual Report on Form 10-K.
General
Angel Oak Mortgage REIT, Inc. is a real estate finance company focused on acquiring and investing in first lien non-QM loans and other mortgage-related assets in the U.S. mortgage market. Our strategy is to make credit-sensitive investments primarily in newly-originated first lien non-QM loans that are primarily made to higher-quality non-QM loan borrowers and substantially sourced from Angel Oak’s proprietary mortgage lending platform, Angel Oak Mortgage Lending, which currently operates primarily through a wholesale channel and has a national origination footprint. We also may invest in other residential mortgage loans, RMBS, and other mortgage-related assets, which, collectively with non-QM loans, we refer to as our target assets. Further, we also may identify and acquire our target assets through the secondary market when market conditions and asset prices are conducive to making attractive purchases. Our objective is to generate attractive risk-adjusted returns for our stockholders, through cash distributions and capital appreciation, across interest rate and credit cycles.
53
We are externally managed and advised by our Manager, Falcons I, LLC, a registered investment adviser under the Investment Advisers Act of 1940 and an affiliate of Angel Oak Capital, a leading alternative credit manager with market leadership in mortgage credit that includes asset management, lending, and capital markets. Angel Oak Mortgage Lending, an affiliated Angel Oak mortgage origination platform, is a market leader in non‑QM loan production and, as of December 31, 2024, had originated over $20.0 billion in total non‑QM loan volume since its inception in 2011.
Through our relationship with our Manager, we benefit from Angel Oak’s vertically integrated platform and in‑house expertise, providing us with the resources that we believe are necessary to generate attractive risk‑adjusted returns for our stockholders. Angel Oak Mortgage Lending provides us with proprietary access to non‑QM loans, as well as transparency over the underwriting process and the ability to acquire loans with our desired credit and return profile. We believe our ability to identify and acquire target assets through the secondary market is bolstered by Angel Oak’s experience in the mortgage industry and expertise in structured credit investments. In addition, we believe we have significant competitive advantages due to Angel Oak’s analytical investment tools, extensive relationships in the financial community, financing and capital structuring skills, investment surveillance capabilities, and operational expertise.
We have elected to be taxed as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2019. Commencing with our taxable year ended December 31, 2019, we believe that we have been organized and operated, and we intend to continue to operate in conformity with the requirements for qualification and taxation as a REIT under the Code. Our qualification as a REIT, and maintenance of such qualification, depends on our ability to meet, on a continuing basis, various complex requirements under the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels, and the concentration of ownership of our stock. We also intend to operate our business in a manner that will allow us to maintain our exclusion from regulation as an investment company under the Investment Company Act. Our common stock commenced trading on the New York Stock Exchange on June 17, 2021.
We expect to derive our returns primarily from the difference between the interest we earn on loans we invest in and our cost of capital, as well as the returns from bonds, including risk retention securities, that are retained after securitizing the underlying loan collateral.
Trends and Recent Developments
Overall macroeconomic environment and its effect on us
In 2024, the U.S. Federal Reserve Bank (the “Fed”) held the federal funds rate steady to begin the year before beginning to cut rates in September, marking a reversal of the historic federal funds rate increases that began in March of 2022. 2024 began with an effective federal funds rate of 5.25-5.50%, holding steady from the last increase in July of 2023. In September 2024, the Fed cut interest rates by 50 basis points, followed by decreases of 25 basis points each in November and December of 2024. In total the three rate cuts brought the federal funds rate from 5.25-5.50% as of the beginning of 2024 to 4.25-4.50% as of the end of 2024. This was welcome news for many investors, however continued uncertainty in inflation and employment data put a bit of a damper on the rate cut momentum and future rate expectations continue to demonstrate volatility. Additionally, expectations for the new U.S. presidential administration are mixed. Overall, 2024 was a much more constructive environment compared to 2023. Expectations for the extent and magnitude of continued rate cuts in 2025 are mixed, however capital markets seem to have gained momentum and the degree of uncertainty is of a lower magnitude than that of the previous two years.
The two-year Treasury yield capped off 2024 flat compared to the end of 2023 at 4.25%. The five-year Treasury yield, however, increased by approximately 54 basis points, from 3.85% as of the end of 2023 to 4.39% as of the end of 2024. The ten-year Treasury yield increased by approximately 70 basis points, from 3.88% as of the end of 2023 to 4.58% as of the end of 2024. Notably, the five and ten-year Treasury yields are no longer inverted, ending 14 and 33 basis points, respectively, higher than the two-year Treasury yield as of the end of 2024 after finishing 2023 40 and 37 basis points, respectively, below the two year Treasury yield as of the end of 2023. Over the course of 2024, the two-year Treasury saw yields ranging from a high of 5.05% and a low of 3.55%, the five-year Treasury observed yields ranging from a high of 4.73% and a low of 3.41%, and the ten-year saw yields ranging from a high of 4.71% and a low of 3.62%. Notably, all tenors of the Treasury yield saw their annual low rate in September 2024 before increasing again to end the year.
Residential mortgage rates have proven to be sticky in light of federal funds rate cuts, with the average conforming 30-year mortgage rate increasing by 24 basis points to 6.85% as of the end of 2024 compared to 6.61% as of the end of 2023. However, the path throughout the course of the year was not a steady increase, as rates fell alongside the September rate cut to an average of 6.08% as of the end of September 2024 before increasing by 77 basis points by the end of the year. These rates are key benchmarks for the valuation of our portfolio, and drove corresponding impacts to our asset pricing. Continued purchases and securitizations of recently originated loans contributed to an increase in the valuations of our residential whole loans and loans in securitization trusts portfolios over the course of 2024, along with an overall tightening in securitization spreads. We expect to continue to purchase newly originated loans, which should continue to support overall portfolio valuations and securitization execution going forward.
54
Our investment performance
Net Interest Margin (“NIM”). We generated $8.0 million greater net interest income for the year ended December 31, 2024 as compared to the prior year, driven primarily by higher weighted average coupons on our investment portfolio, new loan purchases, and decreases in funding costs in notes payable associated with our residential whole loans portfolio. Our interest income for the year ended December 31, 2024 was $110.4 million compared to $96.0 million in the prior year, and our interest expense for the year ended December 31, 2024 was $73.5 million compared to $67.1 million in the prior year. Our net interest income for the year ended December 31, 2024 increased by 28% versus the prior year.
Net realized loss. Our net realized loss of $9.2 million for the year ended December 31, 2024 was primarily driven by our participation in co-mingled securitizations with other Angel Oak entities (AOMT 2024-3 and AOMT 2024-6). Because these securitizations did not result in the consolidation of VIE entities, we recognized a loss on the sale of these loans; however, the realized losses were less than the previous period’s unrealized losses for these loans, which drove overall positive GAAP net income for these securitizations.
Net unrealized gain. Our net unrealized gain for the year ended December 31, 2024 was largely driven by a more stable macroeconomic backdrop in 2024 as compared to 2023 which drove increased valuations of our target assets. Unrealized gains in our residential loan portfolio and loans held in securitization trusts, net of non-recourse securitization obligation increased by $21.9 million in 2024. The reversal of the unrealized loss (and thereby the recognition of net realized loss as discussed above) on the sale of residential mortgage loans into the AOMT 2024-3 and AOMT 2024-6 securitizations contributed to this unrealized gain. Additionally, we purchased $683.7 million of newly-originated, market coupon loans during 2024, which saw an appreciation in value over the course of the year.
Whole loans and securitization activity
During the year ended December 31, 2024, we purchased $683.7 million of newly-originated non-QM residential mortgage loans, with a weighted average coupon of 7.64%, weighted average LTV of 70.2% and weighted average credit score of 749. Comparatively, during the year ended December 31, 2023, we purchased $222.7 million of non-QM residential mortgage loans, with a weighted average coupon of 8.37%, weighted average LTV of 70.1% and weighted average credit score of 754.
We participated in five securitization transactions in 2024, contributing a total of $855 million of scheduled unpaid principal balance of residential mortgage loans to the securitizations. In March 2024, we participated in AOMT 2024-3, a $439.6 million scheduled unpaid principal balance securitization backed by a pool of residential mortgage loans, to which we contributed loans with a scheduled unpaid principal balance of approximately $48.7 million. In April 2024, we issued AOMT 2024-4, securitizing a total of $299.8 million of scheduled unpaid principal balance of non-QM mortgage loans. In June 2024, we participated in AOMT 2024-6, an approximately $479.6 million scheduled unpaid principal balance securitization backed by a pool of residential mortgage loans, to which we contributed loans with a scheduled unpaid principal balance of approximately $22.9 million. In October 2024, we issued AOMT 2024-10, securitizing a total of $316.8 million of scheduled unpaid principal balance of non-QM mortgage loans. Lastly, in December 2024, we participated in AOMT 2024-13, a $288.9 million scheduled unpaid scheduled principal balance securitization backed by a pool of residential mortgage loans, to which we contributed loans with a scheduled unpaid principal balance of approximately $167.2 million.
We issued AOMT 2024-4 and 2024-10 as the sole participant in the securitizations. As the primary beneficiary we have consolidated these securitizations, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheet as of the applicable balance sheet date.
AOMT 2024-3, AOMT 2024-6, and AOMT 2024-13 were securitization transactions entered into with other Angel Oak affiliates, for which we are not considered to be a "primary beneficiary" of the applicable securitization vehicle. Therefore, the bonds retained from these securitizations, as well as from our securitizations prior to 2021, are held on our consolidated balance sheets as RMBS as of December 31, 2024 and December 31, 2023. The risk retention portion of the bonds retained from these securitizations is presented in other assets on our consolidated balance sheets as of the applicable dates. We may decide to enter into similar securitization transactions in the future.
Whole loan financing facilities activity
We continuously evaluate our lender base and may enter into new agreements and / or exit agreements as we deem prudent, in accordance with our core financial strategy of purchasing whole loans and financing them until securitized. See “Liquidity and Capital Resources” below for a full description of our financing arrangements. Our total borrowing capacity was $1.1 billion as of December 31, 2024. Highlights of whole loan financing facilities activity over 2024 are as follows:
•During the year ended December 31, 2024, we maintained the same whole loan financing facility lender base as of December 31, 2023.
•In the fourth quarter of 2024, the Company renewed its loan financing facility with Multinational Bank 1 in accordance with the mechanism for six-month renewal periods as provided for in the original Master Repurchase Agreement with Multinational Bank 1,
55
dated April 13, 2022. The loan financing facility had previously been set to expire on March 25, 2025, and has been extended through June 25, 2025.
•In the fourth quarter of 2024, the Company amended its loan financing facility with Global Investment Bank 3 to extend the facility to November 1, 2025 and to update the interest rate pricing spread to a range of 1.90% to 4.75%, based on loan status, dwell time, and other factors. This resulted in an effective decrease in interest rate pricing spread of approximately 25 basis points. Additionally, the previous 20 basis point index pricing spread was eliminated.
•In the fourth quarter of 2024, the Company amended its loan financing facility with Global Investment Bank 2 to reduce the interest rate pricing spread from a range of 2.10% - 3.35% to a range of 1.75% to 3.35%, based on collateral type, loan status, dwell time, and other factors. This resulted in an effective decrease in interest rate pricing spread of approximately 25 basis points.
Key Financial Metrics
As a real estate finance company, we believe the key financial measures and indicators for our business are Distributable Earnings, Distributable Earnings Return on Average Equity, Book Value per Share of Common Stock, and Economic Book Value per Share of Common Stock.
Distributable Earnings
Distributable Earnings is a non‑GAAP measure and is defined as net income (loss) allocable to common stockholders as calculated in accordance with generally accepted accounting principles in the United States of America (“GAAP”), excluding (1) unrealized gains and losses on our aggregate portfolio, (2) impairment losses, (3) extinguishment of debt, (4) non-cash equity compensation expense, (5) the incentive fee earned by our Manager, (6) realized gains or losses on swap terminations and (7) certain other nonrecurring gains or losses. We believe that the presentation of Distributable Earnings provides investors with a useful measure to facilitate comparisons of financial performance among our REIT peers, but has important limitations. We believe Distributable Earnings as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. As a REIT, we are generally required to distribute at least 90% of our annual REIT taxable income and to pay U.S. federal income tax at the regular corporate rate to the extent that we annually distribute less than 100% of such taxable income. Given these requirements and our belief that dividends are generally one of the principal reasons that stockholders invest in our common stock, generally we intend to attempt to pay dividends to our stockholders in an amount equal to our REIT taxable income, if and to the extent authorized by our Board of Directors. Distributable Earnings is one of a number of factors considered by our Board of Directors in declaring dividends and, while not a direct measure of REIT taxable income, over time, the measure can be considered a useful indicator of our dividends. Distributable Earnings should not be viewed in isolation and is not a substitute for net income computed in accordance with GAAP. Our methodology for calculating Distributable Earnings may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our Distributable Earnings may not be comparable to similar measures presented by other REITs.
We also use Distributable Earnings to determine the incentive fee, if any, payable to our Manager pursuant to the Management Agreement. For information on the fees that are payable to our Manager under the Management Agreement, see Part II, Item 8, Note 12 – Related Party Transactions in our audited consolidated financial statements included in this Annual Report on Form 10-K.
Distributable Earnings were approximately $7.0 million and $(28.1) million for the years ended December 31, 2024 and 2023, respectively. The table below sets forth a reconciliation of net income allocable to common stockholders, calculated in accordance with GAAP, to Distributable Earnings for the years ended December 31, 2024 and 2023:
| December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| ($ in thousands) | ||||||
| Net income (loss) allocable to common stockholders | $ | 28,750 | $ | 33,714 | ||
| Adjustments: | ||||||
| Net unrealized (gains) losses on trading securities | 1,026 | (484) | ||||
| Net unrealized (gains) losses on derivatives | (2,849) | 16,985 | ||||
| Net unrealized (gains) losses on residential loans in securitization trusts and non-recourse securitization obligation | (5,313) | (15,890) | ||||
| Net unrealized (gains) losses on residential loans | (16,598) | (64,009) | ||||
| Net unrealized (gains) losses on commercial loans | (27) | (91) | ||||
| Non-cash equity compensation expense | 2,041 | 1,689 | ||||
| Distributable Earnings | $ | 7,030 | $ | (28,086) |
56
Distributable Earnings Return on Average Equity
Distributable Earnings Return on Average Equity is a non-GAAP measure and is defined as annual or annualized Distributable Earnings divided by average total common stockholders’ equity. We believe that the presentation of Distributable Earnings Return on Average Equity provides investors with a useful measure to facilitate comparisons of financial performance among our REIT peers, but has important limitations. Additionally, we believe Distributable Earnings Return on Average Equity provides investors with additional detail on the Distributable Earnings generated by our invested equity capital. We believe Distributable Earnings Return on Average Equity as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. Therefore, Distributable Earnings Return on Average Equity should not be viewed in isolation and is not a substitute for net income computed in accordance with GAAP. Our methodology for calculating Distributable Earnings Return on Average Equity may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our Distributable Earnings Return on Average Equity may not be comparable to similar measures presented by other REITs. Set forth below is our computation of Distributable Earnings Return on Average Equity for the years ended December 31, 2024 and 2023:
| December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| ($ in thousands) | ||||||
| Distributable Earnings | $ | 7,030 | $ | (28,086) | ||
| Average total common stockholders’ equity | $ | 255,860 | $ | 240,524 | ||
| Distributable Earnings Return on Average Equity | 2.75 | % | (11.68) | % |
Book Value per Share of Common Stock
The following table sets forth the calculation of our book value per share of common stock as of each quarter-end date of 2024 and as of December 31, 2023:
| December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands except for share and per share data) | |||||||||||||||||||
| Common stockholders’ equity | $ | 238,967 | $ | 265,098 | $ | 255,806 | $ | 263,324 | $ | 256,106 | |||||||||
| Number of shares of common stock outstanding at period end | 23,500,175 | 23,511,272 | 24,998,549 | 24,965,274 | 24,965,274 | ||||||||||||||
| Book value per share of common stock | $ | 10.17 | $ | 11.28 | $ | 10.23 | $ | 10.55 | $ | 10.26 |
Economic Book Value per Share of Common Stock
“Economic book value” is a non-GAAP financial measure of our financial position. To calculate our economic book value, the portions of our non-recourse financing obligation held at amortized cost are adjusted to their fair value. These adjustments are also reflected in the table below in our end of period total stockholders’ equity. Management considers economic book value to provide investors with a useful supplemental measure to evaluate our financial position as it reflects the impact of fair value changes for our legally held retained bonds, irrespective of the accounting model applied for GAAP reporting purposes. Economic book value does not represent and should not be considered as a substitute for book value per share of common stock or stockholders’ equity, as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
The following table sets forth a reconciliation from GAAP total stockholders’ equity and book value per share of common stock to economic book value and economic book value per share of common stock as of each quarter-end date of 2024 and as of December 31, 2023:
57
| December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands except for share and per share data) | |||||||||||||||||||
| GAAP total common stockholders’ equity for book value per share of common stock | $ | 238,967 | $ | 265,098 | $ | 255,806 | $ | 263,324 | $ | 256,106 | |||||||||
| Adjustments: | |||||||||||||||||||
| Fair value adjustment for securitized debt held at amortized cost | 68,784 | 64,522 | 73,053 | 80,599 | 81,942 | ||||||||||||||
| Stockholders’ equity including economic book value adjustments | $ | 307,751 | $ | 329,620 | $ | 328,859 | $ | 343,923 | $ | 338,048 | |||||||||
| Number of shares of common stock outstanding at period end | 23,500,175 | 23,511,272 | 24,998,549 | 24,965,274 | 24,965,274 | ||||||||||||||
| Book value per share of common stock | $ | 10.17 | $ | 11.28 | $ | 10.23 | $ | 10.55 | $ | 10.26 | |||||||||
| Economic book value per share of common stock | $ | 13.10 | $ | 14.02 | $ | 13.16 | $ | 13.78 | $ | 13.54 |
58
Results of Operations
Year Ended December 31, 2024, Compared to the Year Ended December 31, 2023
The following table sets forth a summary of our results of operations for the years ended December 31, 2024 and 2023:
| December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| INTEREST INCOME, NET | ||||||
| Interest income | $ | 110,427 | $ | 95,953 | ||
| Interest expense | 73,502 | 67,052 | ||||
| NET INTEREST INCOME | 36,925 | 28,901 | ||||
| REALIZED AND UNREALIZED GAINS (LOSSES), NET | ||||||
| Net realized gain (loss) on mortgage loans, derivative contracts, RMBS, and CMBS | (9,228) | (37,526) | ||||
| Net unrealized gain (loss) on mortgage loans, debt at fair value option (see Note 3), and derivative contracts | 23,761 | 63,489 | ||||
| TOTAL REALIZED AND UNREALIZED GAINS (LOSSES), NET | 14,533 | 25,963 | ||||
| EXPENSES | ||||||
| Operating expenses | 6,004 | 7,474 | ||||
| Operating expenses incurred with affiliate | 1,845 | 2,105 | ||||
| Due diligence and transaction costs | 782 | 310 | ||||
| Stock compensation | 2,041 | 1,689 | ||||
| Securitization costs | 3,799 | 2,484 | ||||
| Management fee incurred with affiliate | 4,976 | 5,842 | ||||
| Total operating expenses | 19,447 | 19,904 | ||||
| INCOME BEFORE INCOME TAXES | 32,011 | 34,960 | ||||
| Income tax expense | 3,261 | 1,246 | ||||
| NET INCOME (LOSS) | 28,750 | 33,714 | ||||
| NET INCOME ALLOCABLE TO COMMON STOCKHOLDERS | $ | 28,750 | $ | 33,714 | ||
| Other comprehensive income | 1,500 | 16,152 | ||||
| TOTAL COMPREHENSIVE INCOME | $ | 30,250 | $ | 49,866 |
59
Net Interest Income
The following table sets forth the components of net interest income for the years ended December 31, 2024 and 2023:
| December 31, 2024 | December 31, 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||
| Interest income | Interest income / expense | Average balance | Interest income / expense | Average balance | |||||||||||
| Residential mortgage loans | $ | 18,677 | $ | 271,658 | $ | 23,951 | $ | 443,781 | |||||||
| Residential mortgage loans in securitization trusts | 74,757 | 1,441,354 | 54,494 | 1,128,332 | |||||||||||
| Commercial mortgage loans | 345 | 5,231 | 541 | 7,525 | |||||||||||
| RMBS and Majority-Owned Affiliates | 12,851 | 146,829 | 12,304 | 175,291 | |||||||||||
| CMBS | 1,520 | 6,276 | 1,315 | 6,434 | |||||||||||
| U.S. Treasury Securities | 564 | 11,441 | 1,462 | 39,001 | |||||||||||
| Other interest income (1) | 1,713 | 38,711 | 1,886 | 37,549 | |||||||||||
| Total interest income | 110,427 | 95,953 | |||||||||||||
| Interest expense | |||||||||||||||
| Notes payable | 13,158 | 191,134 | 26,042 | 366,032 | |||||||||||
| Non-recourse securitization obligation, collateralized by residential mortgage loans in securitization trusts | 54,262 | 1,360,602 | 36,638 | 1,080,156 | |||||||||||
| Repurchase facilities | 3,808 | 61,060 | 4,372 | 89,726 | |||||||||||
| Senior Unsecured Notes | 2,274 | 21,986 | — | — | |||||||||||
| Total interest expense | 73,502 | 67,052 | |||||||||||||
| Net interest income | $ | 36,925 | $ | 28,901 |
(1) Primarily comprised of interest received on cash deposits, including interest earned on margin cash collateral.
Net interest income for the years ended December 31, 2024 and 2023 was $36.9 million and $28.9 million, respectively. Net interest income increased by approximately $8.0 million for the year ended December 31, 2024 as compared to 2023, primarily due to a higher residential mortgage loans in securitization trusts balance, as well as a higher interest rate associated with those and other target assets. Interest expense increased for the year ended December 31, 2024 as compared to 2023 due to a higher average balance in our non-recourse securitization obligation, collateralized by residential mortgage loans in securitization trusts as well as our senior unsecured notes issued in July 2024. Overall, the increase in interest income offset the increase in interest expense and drove the $8.0 million increase to net interest income.
Total Realized and Unrealized Gains (Losses)
The components of total realized and unrealized gains (losses), net for the years ended December 31, 2024 and 2023 are set forth as follows:
60
| December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| Realized and unrealized gain (loss) on residential mortgage loans | $ | 9,525 | $ | 26,564 | ||
| Realized and unrealized gain (loss) on residential loans held in securitization trusts, net of non-recourse securitization obligation | 887 | 13,031 | ||||
| Realized loss on RMBS | (2,916) | (2,152) | ||||
| Realized and unrealized gain (loss) on Whole Pool Agency RMBS | (6,730) | (16,458) | ||||
| Realized loss on CMBS | (248) | (260) | ||||
| Unrealized gain on commercial mortgage loans | 28 | 121 | ||||
| Unrealized appreciation (depreciation) on interest rate futures | 1,828 | (3,948) | ||||
| Realized and unrealized gain (loss) on TBAs | 6,397 | 3,486 | ||||
| Realized gain on interest rate futures | 5,848 | 5,493 | ||||
| Unrealized loss on U.S. Treasury Securities | (86) | 86 | ||||
| Total realized and unrealized gains (losses), net | $ | 14,533 | $ | 25,963 |
For the years ended December 31, 2024 and 2023, total realized and unrealized gains (losses), net, were a gain of $14.5 million and a gain of $26.0 million, respectively. For the year ended December 31, 2024, gains on our portfolios of residential mortgage loans, TBAs, and interest rate futures were the primary drivers of the total gain, offset by realized and unrealized losses on RMBS and whole pool agency residential mortgage-backed securities (“Whole Pool Agency RMBS”). Comparatively. for the year ended December 31, 2023, an increase in mark-to-market valuations on our portfolios of residential mortgage loans and loans held in securitization trusts were the primary drivers of the total unrealized gain, offset by realized and unrealized losses on Whole Pool Agency RMBS.
Expenses
Operating Expenses
For the years ended December 31, 2024 and 2023, our operating expenses were $6.0 million and $7.5 million, respectively. Our operating expenses decreased compared to the comparative period due to continued cost savings actions such as in-sourcing of key accounting functions, vendor contract negotiations, and a decrease in servicing fees associated with servicing our whole loans portfolios.
Due Diligence and Transaction Costs
For the years ended December 31, 2024 and 2023, our due diligence and transaction costs were $0.8 million and $0.3 million, respectively. Our due diligence and transaction expenses increased over the comparative period as we purchased more whole loans in the year ended December 31, 2024 as compared to 2023.
Stock Compensation
For the years ended December 31, 2024 and 2023, our stock compensation expense was $2.0 million and $1.7 million, respectively. The primary driver of this increase is the recognition of stock compensation expense associated with restricted stock awards and market-contingent performance-based restricted stock unit awards (“PSUs”). Our restricted stock awards generally vest over four years and our PSUs generally vest over three or four years (depending on the tranche of award), subject to achievement of the applicable performance goals during the three-year performance period.
Operating Expenses Incurred with Affiliate
For the years ended December 31, 2024 and 2023, our operating expenses incurred with affiliate were $1.8 million and $2.1 million, respectively. These expenses, which are substantially comprised of payroll reimbursements to our Manager, decreased versus the comparative period due to a rationalization of resources.
Securitization Expenses
For the year ended December 31, 2024 and 2023, our securitization expenses were $3.8 million and $2.5 million, respectively. The increase is due to a larger securitization volume in the year ended December 31, 2024 as compared to the prior year. Expenses incurred during the year ended December 31, 2024 are related to the AOMT 2024-3, AOMT 2024-4, AOMT 2024-6, AOMT 2024-10, and AOMT 2024-13 securitizations. The securitization costs incurred for the comparable period in 2023 were associated with the AOMT 2023-1, AOMT 2023-4, AOMT 2023-5, and AOMT 2023-7 securitizations.
61
Management Fee Incurred with Affiliate
For the years ended December 31, 2024 and 2023, our management fee incurred with affiliate was $5.0 million and $5.8 million, respectively. The decrease is due to the decline in our average Equity (as defined in the Management Agreement) for the year ended December 31, 2024 as compared to the same period in 2023. The calculation of Equity for the purposes of the Management Agreement includes the addition of Distributable Earnings, which is the primary departure from the calculation of equity in accordance with GAAP, which has caused Equity (as defined in the Management Agreement) to decrease.
Income Taxes
During the year ended December 31, 2024, we recorded an income tax expense of approximately $3.3 million based on our income taxes arising from income associated with assets held in our TRS. During the year ended December 31, 2023, we incurred an income tax expense of approximately $1.2 million based on our income taxes arising from income associated with assets held in our TRS.
Our Portfolio
As of December 31, 2024, our portfolio consisted of approximately $2.2 billion of residential mortgage loans, RMBS, and other target assets. Certain of these portfolio assets are located in states such as Florida and California where natural disasters such as hurricanes, wildfires, and earthquakes may occasionally occur. We require all of our collateral to be adequately insured. The graphs in the subsequent detail of residential mortgage loans, residential mortgage loans held in securitization trusts, and residential mortgage loans underlying RMBS issuances show the percentage of residential mortgage loans held in each state where there is a concentration of loans.
The following table sets forth additional information regarding our portfolio, including the manner in which our equity capital was allocated among investment types, as of December 31, 2024:
| Fair Value | Collateralized Debt | Allocated Capital | % of Total Capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio: | ($ in thousands) | |||||||||||||
| Residential mortgage loans | $ | 183,064 | $ | 129,459 | $ | 53,605 | 21.0 | % | ||||||
| Residential mortgage loans in securitization trust | 1,696,995 | 1,593,612 | 103,383 | 40.5 | % | |||||||||
| Total whole loan portfolio | $ | 1,880,059 | $ | 1,723,071 | $ | 156,988 | 61.5 | % | ||||||
| Investment securities | ||||||||||||||
| RMBS | $ | 300,243 | $ | 50,555 | $ | 249,688 | 97.8 | % | ||||||
| Investment in Majority-Owned Affiliates (1) | 20,680 | — | 20,680 | 8.1 | % | |||||||||
| Total investment securities | $ | 320,923 | $ | 50,555 | $ | 270,368 | 105.9 | % | ||||||
| Total investment portfolio | $ | 2,200,982 | $ | 1,773,626 | $ | 427,356 | 167.4 | % | ||||||
| Target assets | $ | 2,200,982 | $ | 1,773,626 | $ | 427,356 | 167.4 | % | ||||||
| Cash | $ | 40,762 | $ | — | $ | 40,762 | 15.9 | % | ||||||
| Other assets and liabilities (2) | (212,801) | — | (212,801) | (83.3) | % | |||||||||
| Total | $ | 2,028,943 | $ | 1,773,626 | $ | 255,317 | 100.0 | % |
(1) Our Investment in Majority-Owned Affiliates is held at its amortized cost basis.
(2) Other assets and liabilities presented is calculated as a net liability substantially comprised of $202.0 million due to broker for our quarter-end purchase of certain Freddie Mac and Fannie Mae-issued Whole Pool Agency RMBS, and excluding the portion of “other assets” which includes our investment in Majority-Owned Affiliates, which is considered a target asset. Additionally, other assets includes $5.2 million of commercial loans and $5.6 million of CMBS.
62
As of December 31, 2023, our portfolio consisted of approximately $2.1 billion of residential mortgage loans, RMBS, and other target assets. The following table sets forth additional information regarding our portfolio including the manner in which our equity capital was allocated among investment types, as of December 31, 2023:
| Fair Value | Collateralized Debt | Allocated Capital | % of Total Capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio: | ($ in thousands) | |||||||||||||
| Residential mortgage loans | $ | 380,040 | $ | 290,610 | $ | 89,430 | 34.9 | % | ||||||
| Residential mortgage loans in securitization trust | 1,221,067 | 1,169,154 | 51,913 | 20.3 | % | |||||||||
| Total whole loan portfolio | $ | 1,601,107 | $ | 1,459,764 | $ | 141,343 | 55.2 | % | ||||||
| Investment securities | ||||||||||||||
| RMBS | $ | 472,058 | $ | 44,643 | $ | 427,415 | 166.9 | % | ||||||
| U.S. Treasury Securities | 149,927 | 149,013 | 914 | 0.4 | % | |||||||||
| Investment in Majority-Owned Affiliates (1) | 16,232 | — | 16,232 | 6.3 | % | |||||||||
| Total investment securities | $ | 638,217 | $ | 193,656 | $ | 444,561 | 173.6 | % | ||||||
| Total investment portfolio | $ | 2,239,324 | $ | 1,653,420 | $ | 585,904 | 228.8 | % | ||||||
| Target assets (2) | $ | 2,089,397 | $ | 1,653,420 | $ | 585,904 | 228.8 | % | ||||||
| Cash | $ | 41,625 | $ | — | $ | 41,625 | 16.2 | % | ||||||
| Other assets and liabilities (3) | (371,423) | — | (371,423) | (145.0) | % | |||||||||
| Total | $ | 1,909,526 | $ | 1,653,420 | $ | 256,106 | 100.0 | % |
(1) Our Investment in Majority-Owned Affiliates is held at its amortized cost basis
(2) “Target assets” as defined by us excludes U.S. Treasury Securities, and includes our investment in Majority-Owned Affiliates.
(3) Other assets and liabilities presented is calculated as a net liability substantially comprised of $392 million due to broker for our quarter-end purchase of certain certain Freddie Mac and Fannie Mae-issued Whole Pool Agency RMBS, and excluding the portion of “other assets” which includes our investment in a Majority-Owned Affiliates, which is considered a target asset. Additionally, other assets includes $5.2 million of commercial loans and $6.6 million of CMBS.
Residential Mortgage Loans
The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2024:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| Unpaid principal balance (“UPB”) | $75 - $2,995 | $537 | |
| Interest rate | 3.87%-11.88% | 7.4% | |
| Maturity date | 8/8/2039 - 9/26/2064 | November 2054 | |
| FICO score at loan origination | 628-822 | 752 | |
| LTV at loan origination | 31.9%-90.0% | 71.7% | |
| DTI at loan origination | 1.94%-50.0% | 31.2% | |
| Percentage of first lien loans | N/A | 96.7% | |
| Percentage of loans 90+ days delinquent (based on UPB) | N/A | —% |
63
The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2023:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| UPB | $18-$3,410 | $492 | |
| Interest rate | 2.99%-12.50% | 6.8% | |
| Maturity date | 9/27/2048 - 11/27/2063 | December 2053 | |
| FICO score at loan origination | 624-825 | 748 | |
| LTV at loan origination | 9.0%-90.0% | 69.4% | |
| DTI at loan origination | 1.9%-59.1% | 30.9% | |
| Percentage of first lien loans | N/A | 100% | |
| Percentage of loans 90+ days delinquent (based on UPB) | N/A | 0.9% |
The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2024:
The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2023:
64
The following charts illustrate additional characteristics of our residential mortgage loans in our portfolio that we owned directly as of December 31, 2024, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans):
Characteristics of Our Residential Mortgage Loans as of December 31, 2024:
Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2024. Numbers presented may not sum to 100% due to rounding.
65
The following charts illustrate additional characteristics of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2023, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans):
Characteristics of Our Residential Mortgage Loans as of December 31, 2023:
Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2023. Numbers presented may not sum to 100% due to rounding
66
Residential Mortgage Loans Held in Securitization Trusts
The following table sets forth the information regarding the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2024:
| ($ in thousands) | |
|---|---|
| UPB | $1,781,311 |
| Fair Value | 1,696,995 |
| Number of loans | 4,183 |
| Weighted average loan coupon | 5.6% |
| Average loan amount | $427 |
| Weighted average LTV at loan origination and deal date | 67.0% |
| Weighted average credit score at loan origination and deal date | 743 |
| Current 3-month conditional prepayment rate (“CPR”) (1) | 7.4% |
| Percentage of loans 90+ days delinquent (based on UPB) | 2.0% |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
The following chart illustrates the geographic distribution of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2024 (percentages are based on the aggregate unpaid principal balance of such loans):
Note: No state in “Other” represents more than a 4% concentration of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2024. Numbers presented may not sum to 100% due to rounding.
67
The following table sets forth the information regarding the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2023:
| ($ in thousands) | |
|---|---|
| UPB | $1,334,963 |
| Fair Value | 1,221,067 |
| Number of loans | 3,112 |
| Weighted average loan coupon | 4.7% |
| Average loan amount | $429 |
| Weighted average LTV at loan origination and deal date | 68.0% |
| Weighted average credit score at loan origination and deal date | 742 |
| Current 3-month CPR | 5.6% |
| Percentage of loans 90+ days delinquent (based on UPB) | 1.0% |
The following chart illustrates the geographic distribution of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2023 (percentages are based on the aggregate unpaid principal balance of such loans):
Note: No state in “Other” represents more than a 4% concentration of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2023. Numbers presented may not sum 100% due to rounding.
68
RMBS
We have participated in numerous securitization transactions alongside other Angel Oak entities. In return, we received our pro rata share of bonds from these securitizations, and cash. At times, we were allocated certain risk retention securities as part of these transactions. Risk retention securities represent at least 5% of a horizontal or vertical slice of the bonds issued as part of the transaction.
Certain information regarding the mortgage loans underlying our portfolio of RMBS issued in AOMT securitization transactions is set forth below as of December 31, 2024 and 2023 unless otherwise stated:
| As of December 31, 2024 | AOMT 2019 Securitizations | AOMT 2020 Securitizations | AOMT 2023 Securitizations | AOMT 2024 Securitizations | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | |||||||||||
| UPB of loans | $286,875 | $148,016 | $1,093,694 | $1,153,975 | |||||||
| Number of loans | 1053 | 466 | 2122 | 2629 | |||||||
| Weighted average loan coupon | 7.19 | % | 5.83 | % | 5.23 | % | 5.79 | % | |||
| Average loan amount | $272 | $318 | $515 | $439 | |||||||
| Weighted average LTV at loan origination and deal date | 69 | % | 74 | % | 68 | % | 69 | % | |||
| Weighted average credit score at loan origination and deal date | 708 | 719 | 732 | 737 | |||||||
| Current 3-month CPR (1) | 10.1 | % | 13.2 | % | 7.4 | % | 9.1 | % | |||
| 90+ day delinquency (as a % of UPB) | 8.3 | % | 4.0 | % | 2.6 | % | 1.6 | % | |||
| Weighted Average 90+ Delinquency (as a % of Original Balance) | 1.3 | % | 1.3 | % | 2.5 | % | 2.1 | % | |||
| Weighted Average LTV of 90+ Delinquent Loans (FHFA HPI Estimate) (2) | 47.2 | % | — | % | 67.0 | % | 70.2 | % | |||
| Fair value of first loss piece (3,5,6) | $19,226 | $23,405 | $10,995 | $18,650 | |||||||
| Investment thickness (4) | 21.92 | % | 20.96 | % | 7.77 | % | 9.59 | % |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
(2) AOMT 2020-3 does not have LTV or Federal Housing Finance Agency Home Price Index Estimates (“FHFA HPI Estimates”); accordingly, original LTV is used.
(3) Represents the fair value of the securities we hold in the first loss tranche in each securitization.
(4) Represents the average size of the subordinate securities we own as investments in each securitization relative to the average current size of the securitization.
(5) The fair value of the first loss pieces presented for AOMT 2023-1, AOMT 2023-5, AOMT 2023-7, AOMT 2024-3, AOMT 2024-6, and AOMT 2024-13 is the total at risk for the Majority-Owned Affiliates.
69
| As of December 31, 2023 | AOMT 2019 Securitizations | AOMT 2020 Securitizations | AOMT 2023 Securitizations | |||||
|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | ||||||||
| UPB of loans | $331,376 | $167,028 | $1,192,450 | |||||
| Number of loans | 1197 | 512 | 2288 | |||||
| Weighted average loan coupon | 6.90 | % | 5.80 | % | 5.30 | % | ||
| Average loan amount | $277 | $326 | $521 | |||||
| Weighted average LTV at loan origination and deal date | 70 | % | 74 | % | 70 | % | ||
| Weighted average credit score at loan origination and deal date | 707 | 720 | 733 | |||||
| Current 3-month CPR (1, 6) | 14.3 | % | 5.4 | % | 4.3 | % | ||
| 90+ day delinquency (as a % of UPB) | 9.0 | % | 3.0 | % | 1.6 | % | ||
| Weighted Average 90+ Delinquency (as a % of Original Balance) | 1.5 | % | 1.1 | % | 1.3 | % | ||
| Weighted Average LTV of 90+ Delinquent Loans (FHFA HPI Estimate) (2) | 50.8 | % | 74.1 | % | 72.8 | % | ||
| Fair value of first loss piece (3,5) | $18,057 | $21,389 | $13,003 | |||||
| Investment thickness (4) | 19.15 | % | 18.57 | % | 3.78 | % |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
(2) AOMT 2020-3 does not have LTV or FHFA HPI Estimates; accordingly, original LTV is used.
(3) Represents the fair value of the securities we hold in the first loss tranche in each securitization.
(4) Represents the average size of the subordinate securities we own as investments in each securitization relative to the average overall size of the securitization.
(5) The fair value of the first loss pieces presented for AOMT 2023-1, AOMT 2023-5, and AOMT 2023-7 is the total at risk for the Majority-Owned Affiliates.
70
The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2024:
| RMBS | Repurchase Debt (1,3) | Allocated Capital | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | ||||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||||||||||
| Mezzanine | $ | 12,735 | $ | — | $ | 12,735 | $ | 5,440 | $ | — | $ | 5,440 | $ | 7,295 | $ | — | $ | 7,295 | ||||||||||||||||
| Subordinate | 73,548 | — | 73,548 | 19,829 | — | 19,829 | 53,719 | — | $ | 53,719 | ||||||||||||||||||||||||
| Interest only / excess | 12,508 | — | 12,508 | — | — | — | 12,508 | — | $ | 12,508 | ||||||||||||||||||||||||
| Whole pool (2) | — | 201,452 | 201,452 | — | — | — | — | 201,452 | $ | 201,452 | ||||||||||||||||||||||||
| Retained RMBS in VIEs (3) | — | — | — | 25,286 | — | 25,286 | (25,286) | — | $ | (25,286) | ||||||||||||||||||||||||
| Subtotal | $ | 98,791 | $ | 201,452 | $ | 300,243 | $ | 50,555 | $ | — | $ | 50,555 | $ | 48,236 | $ | 201,452 | $ | 249,688 | ||||||||||||||||
| Investment in Majority Owned Affiliates | $ | 20,680 | $ | — | $ | 20,680 | $ | — | $ | — | $ | — | $ | 20,680 | $ | — | $ | 20,680 | ||||||||||||||||
| Total | $ | 119,471 | $ | 201,452 | $ | 320,923 | $ | 50,555 | $ | — | $ | 50,555 | $ | 68,916 | $ | 201,452 | $ | 270,368 |
(1) Repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs).
(2) The whole pool RMBS presented as of December 31, 2024 were purchased from a broker to whom the Company owes approximately $202.0 million, payable upon the settlement date of the trade. See Part II, Item 8, Note 7 — Due to Broker in our audited consolidated financial statements included in this Annual Report on Form 10-K.
(3) A portion of repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). These bonds, with a fair value of $163.9 million, are not reflected in the consolidated balance sheets, as the Company reflects the assets of the VIE (residential mortgage loans in securitization trusts - at fair value) on its consolidated balance sheets.
The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2023:
| RMBS | Repurchase Debt (1,3) | Allocated Capital | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | ||||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||||||||||
| Mezzanine | $ | 10,972 | $ | — | $ | 10,972 | $ | 844 | $ | — | $ | 844 | $ | 10,128 | $ | — | $ | 10,128 | ||||||||||||||||
| Subordinate | 55,665 | — | 55,665 | 19,812 | — | 19,812 | 35,853 | — | $ | 35,853 | ||||||||||||||||||||||||
| Interest only / excess | 13,059 | — | 13,059 | 1,871 | — | 1,871 | 11,188 | — | $ | 11,188 | ||||||||||||||||||||||||
| Whole pool (2) | — | 392,362 | 392,362 | — | — | — | — | 392,362 | $ | 392,362 | ||||||||||||||||||||||||
| Retained RMBS in VIEs (3) | — | — | — | 22,116 | — | 22,116 | (22,116) | — | $ | (22,116) | ||||||||||||||||||||||||
| Subtotal | $ | 79,696 | $ | 392,362 | $ | 472,058 | $ | 44,643 | $ | — | $ | 44,643 | $ | 35,053 | $ | 392,362 | $ | 427,415 | ||||||||||||||||
| Investment in Majority Owned Affiliates | $ | 16,232 | $ | — | $ | 16,232 | $ | — | $ | — | $ | — | 16,232 | $ | — | $ | 16,232 | |||||||||||||||||
| Total | $ | 95,928 | $ | 392,362 | $ | 488,290 | $ | 44,643 | $ | — | $ | 44,643 | $ | 51,285 | $ | 392,362 | $ | 443,647 |
71
(1) Repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs).
(2) The whole pool RMBS presented as of December 31, 2023 were purchased from a broker to whom the Company owed approximately $392 million, payable upon the settlement date of the trade. See Part II, Item 8, Note 7 — Due to Broker in our audited consolidated financial statements included in this Annual Report on Form 10-K.
(3) A portion of repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). These bonds, with a fair value of $124.1 million, are not reflected in the consolidated balance sheets, as the Company reflects the assets of the VIE (residential mortgage loans in securitization trusts - at fair value) on its consolidated balance sheets.
The following table sets forth information with respect to our RMBS ending balances, at fair value, as of December 31, 2024:
| Mezzanine | Subordinate | Interest Only | Whole Pool | Total | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | ||||||||||||||||||||
| Beginning fair value | $ | 10,972 | $ | 55,665 | $ | 13,059 | $ | 392,362 | $ | 472,058 | ||||||||||
| Acquisitions: | ||||||||||||||||||||
| Retained bonds received in securitizations | 2,420 | 14,757 | 1,838 | — | 19,015 | |||||||||||||||
| Third party securities | — | — | — | 938,430 | 938,430 | |||||||||||||||
| Effect of principal payments / called deals | (1,080) | — | — | (1,125,653) | (1,126,733) | |||||||||||||||
| IO and excess servicing prepayments | — | — | (1,974) | — | (1,974) | |||||||||||||||
| Changes in fair value, net | 423 | 3,127 | (415) | (3,688) | (553) | |||||||||||||||
| Ending fair value | $ | 12,735 | $ | 73,549 | $ | 12,508 | $ | 201,451 | $ | 300,243 |
The following table sets forth information with respect to our RMBS ending balances, at fair value, as of December 31, 2023:
| Mezzanine | Subordinate | Interest Only | Whole Pool | Total | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | ||||||||||||||||||||
| Beginning fair value | $ | 1,958 | $ | 49,578 | $ | 10,424 | $ | 993,378 | $ | 1,055,338 | ||||||||||
| Acquisitions: | ||||||||||||||||||||
| Retained bonds received in securitizations | 9,831 | 4,880 | 3,530 | — | 18,241 | |||||||||||||||
| Third party securities | — | — | — | 1,741,864 | 1,741,864 | |||||||||||||||
| Effect of principal payments / called deals | (869) | — | — | (2,339,028) | (2,339,897) | |||||||||||||||
| IO and excess servicing prepayments | — | — | (1,396) | — | (1,396) | |||||||||||||||
| Changes in fair value, net | 52 | 1,207 | 501 | (3,852) | (2,092) | |||||||||||||||
| Ending fair value | $ | 10,972 | $ | 55,665 | $ | 13,059 | $ | 392,362 | $ | 472,058 |
72
The following chart illustrates the geographic diversification of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2024 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Loans Underlying Our Portfolio
of RMBS Issued in AOMT Securitization Transactions
(as of December 31, 2024)
No state in “Other” represents more than a 4% concentration of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2024. Numbers presented may not sum to 100% due to rounding.
73
The following chart illustrates the geographic diversification of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2023 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Loans Underlying Our Portfolio
of RMBS Issued in AOMT Securitization Transactions
(as of December 31, 2023)
No state in “Other” represents more than a 4% concentration of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2023. Numbers presented may not sum to 100% due to rounding.
Commercial Mortgage Loans
The following table provides additional information on the commercial mortgage loans in our portfolio as of December 31, 2024:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| UPB | $237 - $3,161 | $1,113 | |
| Interest rate | 5.50% - 8.38% | 6.24% | |
| Loan term | 7.09 - 25.18 years | 11.19 years | |
| LTV at loan origination | 50.0% - 75.0% | 58.10% |
The following table provides additional information on the commercial mortgage loans in our portfolio as of December 31, 2023:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| UPB | $239 - $3,161 | $1,118 | |
| Interest rate | 5.50% - 8.38% | 6.24% | |
| Loan term | 26.25 - 28.08 years | 27.61 years | |
| LTV at loan origination | 50.00% - 75.00% | 58.10% |
74
The following charts illustrate the geographic location of the commercial mortgage loans in our portfolio that we owned directly as of December 31, 2024 and December 31, 2023 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Our Commercial Mortgage Loans as of December 31, 2024:
Geographic Diversification of Our Commercial Mortgage Loans as of December 31, 2023:
Numbers presented may not sum to 100% due to rounding.
75
CMBS
In November 2020, we participated in a securitization transaction of a pool of small balance commercial mortgage loans consisting of mortgage loans secured by commercial properties pursuant to which we contributed to AOMT 2020-SBC1 commercial mortgage loans with a carrying value of approximately $31.2 million that we had accumulated and held on our balance sheet, and we received bonds from AOMT 2020-SBC1 with a fair value of approximately $8.9 million.
Certain information regarding the commercial mortgage loans underlying our portfolio of CMBS issued in the AOMT 2020-SBC1 securitization transaction is shown below as of December 31, 2024 and December 31, 2023:
| December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|
| ($ in thousands) | |||||
| UPB of loans | $101,686 | $112,302 | |||
| Number of loans | 129 | 145 | |||
| Weighted average loan coupon | 8.1 | % | 7.5 | % | |
| Average loan amount | $788 | $774 | |||
| Weighted average LTV at loan origination and deal date | 56.2 | % | 56.2 | % |
The following table provides certain information with respect to the CMBS we received in connection with the AOMT 2020-SBC1 securitization transactions as of December 31, 2024 and December 31, 2023:
| December 31, 2024 | December 31, 2023 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CMBS | Repurchase Debt | Allocated Capital | CMBS | Repurchase Debt | Allocated Capital | |||||||||||||||||
| (in thousands) | ||||||||||||||||||||||
| Senior | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
| Mezzanine | — | — | — | — | — | — | ||||||||||||||||
| Subordinate | 2,540 | — | 2,540 | 2,706 | — | 2,706 | ||||||||||||||||
| Interest only / excess | 3,053 | — | 3,053 | 3,886 | — | 3,886 | ||||||||||||||||
| Total | $ | 5,593 | $ | — | $ | 5,593 | $ | 6,592 | $ | — | $ | 6,592 |
Liquidity and Capital Resources
Overview
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund our investments and operating costs, make distributions to our stockholders, and satisfy other general business needs. Our financing sources currently include payments of principal and interest we receive on our investment portfolio, unused borrowing capacity under our in‑place loan financing lines and repurchase facilities, securitizations of our whole loans, and our ATM Program (as defined below). Additionally, on July 25, 2024, we closed an underwritten public offering and sale of, and issued, $50 million in aggregate principal amount of our 9.500% Senior Notes due 2029. We have deployed the majority of the net proceeds from the offering of our senior unsecured notes for general corporate purposes, which included the acquisition of non-QM loans and other target assets substantially sourced from our affiliated proprietary mortgage lending platform and other target assets through the secondary market in a manner consistent with our strategy and investment guidelines. Additionally, we used the net proceeds from the offering of our senior unsecured notes to repurchase 1,707,922 shares of our common stock owned by Xylem Finance LLC, an affiliate of Davidson Kempner Capital Management LP, for an aggregate repurchase price of approximately 20.0 million. Our financing sources historically have included the foregoing, as well as capital contributions from our investors prior to our IPO, and the proceeds from our IPO and concurrent private placement (which capital has all been deployed). Going forward, we may also utilize other types of borrowings, including bank credit facilities and warehouse lines of credit, among others. We may also seek to raise additional capital through public or private offerings of equity, equity-related, or debt securities, depending upon market conditions. The use of any particular source of capital and funds will depend on market conditions, availability of these sources, and the investment opportunities available to us.
We have used and expect to continue to use loan financing lines to finance the acquisition and accumulation of mortgage loans or other mortgage‑related assets pending their eventual securitization. Upon accumulating an appropriate amount of assets, we have financed and expect to continue to finance a substantial portion of our mortgage loans utilizing fixed-rate term securitization funding that provides long‑term financing for our mortgage loans and locks in our cost of funding, regardless of future interest rate movements.
76
Securitization transactions may either take the form of the issuance of securitized bonds or the sale of “real estate mortgage investment conduit” securities backed by mortgage loans or other assets, with the securitization proceeds being used in part to repay pre-existing loan financing lines and repurchase facilities. We have sponsored and participated in securitization transactions with other entities that are managed by Angel Oak, and may continue to do so in the future, along with sponsoring sole securitization transactions in which we are the sole participant and contributor.
We believe these identified sources of financing will be adequate for purposes of meeting our short‑term (within one year) and our longer‑term liquidity needs. We cannot predict with certainty the specific transactions we will undertake to generate sufficient liquidity to meet our obligations as they come due. We will adjust our plans as appropriate in response to changes in our expectations and any potential changes in market conditions.
Description of Existing Financing Arrangements
As of December 31, 2024, we were a party to three uncommitted loan financing lines for a total borrowing capacity in an aggregate amount of up to $1.1 billion. Borrowings under uncommitted loan financing lines may be used to purchase whole loans for eventual securitization or loans purchased for long‑term investment purposes.
Our financing facilities are generally subject to limits on borrowings related to specific asset pools (“advance rates”) and restrictive covenants, as is usual and customary. As of December 31, 2024, the advance rates (when required) of our three active lenders ranged from 75% to 92%, depending on the asset type and loan delinquency status. Our most restrictive covenants (when covenants are required by any of our three active lenders) included: (1) our minimum tangible net worth must not (i) decline 20% or more in the previous 30 days, 25% or more in the previous 90 days, or 35% or more in the previous year, or (ii) fall below $200.0 million of tangible net worth as of September 30, 2022 plus 50% of any capital contribution made or raised after September 30, 2022; (2) our minimum liquidity must not fall below the greatest of (x) the product of 5% and the aggregate repurchase price as it relates to Global Investment Bank 3 as of such date of determination, (y) $10.0 million and (z) any other amount of liquidity that we have covenanted to maintain in any other note, indenture, loan agreement, guaranty, swap agreement or any other contract, agreement or transaction (including, without limitation, any repurchase agreement, loan and security agreement, or similar credit facility or agreement for borrowed funds); and (3) the maximum ratio of our and our subsidiaries’ total indebtedness to tangible net worth must not be greater than 5:1. Our minimum liquidity requirement as of December 31, 2024 was $10.0 million.
A description of each loan financing line is set forth as follows:
Multinational Bank 1 Loan Financing Facility. On April 13, 2022, we and two of our subsidiaries entered into a master repurchase agreement with a multinational bank (“Multinational Bank 1”). Our subsidiaries are each considered a “Seller” under this agreement. From time to time and pursuant to the agreement, either of our subsidiaries may sell to Multinational Bank 1, and later repurchase, up to $600.0 million aggregate borrowings on mortgage loans.
Pursuant to the terms of the master repurchase agreement, the agreement may be renewed every six months for a maximum six-month term. On December 23, 2024, this master repurchase agreement was extended through June 25, 2025, unless terminated earlier pursuant to the terms of the master repurchase agreement.
The amount expected to be paid by Multinational Bank 1 for each eligible mortgage loan is based on an advance rate as a percentage of either the outstanding principal balance of the mortgage loan or the market value of the mortgage loan, whichever is less. Pursuant to the agreement, Multinational Bank 1 retains the right to determine the market value of the mortgage loans in its sole commercially reasonable discretion. The loan financing line is marked‑to‑market. Additionally, Multinational Bank 1 is under no obligation to purchase the eligible mortgage loans we offer to sell to them. The interest rate on any outstanding balance under the master repurchase agreement that the applicable subsidiary is required to pay Multinational Bank 1 is generally in line with other similar agreements that the Company or one or more of its subsidiaries has entered into, where the interest rate is equal to the sum of (1) a pricing spread of 1.75% and (2) the average SOFR for each U.S. Government Securities Business Day (as defined in the master repurchase agreement) until two U.S. Government Securities Business Days prior to the date the applicable loan is repurchased by the applicable subsidiary.
The obligations of the subsidiaries under the master repurchase agreement are guaranteed by the Company pursuant to a guaranty executed contemporaneously with the master repurchase agreement. In addition, and similar to other repurchase agreements that the Company has entered into, the Company is subject to various financial and other covenants, including those relating to (1) maintenance of a minimum tangible net worth; (2) a maximum ratio of indebtedness to tangible net worth; and (3) minimum liquidity.
The agreement contains margin call provisions that provide Multinational Bank 1 with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under these provisions, Multinational Bank 1 may require us or our subsidiaries to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction
77
and include the acceleration of the principal amount outstanding under the agreement and Multinational Bank 1’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiaries are also required to pay certain customary fees to Multinational Bank 1 and to reimburse Multinational Bank 1 for certain costs and expenses incurred in connection with its structuring, management, and ongoing administration of the master repurchase agreement.
Global Investment Bank 2 Loan Financing Facility. On February 13, 2020, we and our subsidiary entered into a master repurchase agreement with a global investment bank (“Global Investment Bank 2”). We and our subsidiary are each considered a “Seller” under this agreement. From time to time, we and one of our subsidiaries have amended such master repurchase agreement with Global Investment Bank 2. Pursuant to the agreement, we or our subsidiary may sell to Global Investment Bank 2, and later repurchase, up to $250.0 million aggregate borrowings on mortgage loans. On March 28, 2024, the original facility with Global Investment Bank 2 was terminated and the Company and two different subsidiaries entered into a new facility with Global Investment Bank 2 wherein the Company is guarantor, one of the subsidiaries is seller and Global Investment Bank 2 is buyer. In connection with the execution of the new facility the interest rate pricing spread was reduced to a range between 2.10% and 3.35%. On October 25, 2024, the facility was amended to, among other changes, reduce the pricing spread to a range between 1.75% and 3.35%. The agreement has an initial termination date of March 27, 2026.
The agreement requires us to maintain various financial and other covenants, which include requirements surrounding: (1) adjusted tangible net worth; (2) liquidity; and (3) our indebtedness to our adjusted tangible net worth.
The agreement contains margin call provisions that provide Global Investment Bank 2 with certain rights in the event of a decline in the market value or cost‑basis value of the purchased mortgage loans. Under these provisions, Global Investment Bank 2 may require us or our subsidiary to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Global Investment Bank 2’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary are also required to pay certain customary fees to Global Investment Bank 2 and to reimburse Global Investment Bank 2 for certain costs and expenses incurred in connection with its structuring, management and ongoing administration of the agreement.
Global Investment Bank 3 Loan Financing Facility. On October 24, 2018, two of our subsidiaries entered into a master repurchase agreement with a global investment bank (“Global Investment Bank 3”) for which we serve as guarantor of our subsidiaries’ obligations. Our subsidiaries, are each considered a “Seller” under this agreement. Pursuant to the initial agreement, we or our subsidiary could sell to Global Investment Bank 3, and later repurchase, up to $200.0 million aggregate borrowings on mortgage loans.
On November 7, 2023, the facility was amended to set the base interest rate spread to 1.80% plus a 0.20% index spread adjustment for the first six (6) months of seasoning on this financing facility with an additional 0.25% increase following the first six (6) months. On November 1, 2024, the facility’s termination date was extended to November 1, 2025. In addition, the base interest rate spread was reduced to a range from 1.90% to 4.75% and the index spread adjustment of 20 basis points was eliminated.
The loan financing line is marked‑to‑market at fair value, where Global Investment Bank 3 retains the right to determine the market value of the mortgage loan collateral in its sole good faith discretion and in a commercially reasonable manner and is under no obligation to purchase the eligible mortgage loans we offer to sell to them. Further, the principal amount paid by Global Investment Bank 3 for each eligible mortgage loan is based on a percentage of the outstanding principal balance of the mortgage loan or the market value of the mortgage loan, whichever is less.
The agreement contains margin call provisions that provide Global Investment Bank 3 with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under those provisions, Global Investment Bank 3 could require us or our subsidiary to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
The agreement requires us to maintain various financial and other customary covenants. The agreement also sets forth events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Global Investment Bank 3’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary are also required to pay certain customary fees to Global Investment Bank 3 and to reimburse Global Investment Bank 3 for certain costs and expenses incurred in connection with its structuring, management, and ongoing administration of the agreement.
78
The following table sets forth the details of our financing lines as of each of December 31, 2024 and 2023:
| Interest Rate Pricing Spread | Drawn Amount | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Line of Credit (Note Payable) | Base Interest Rate | December 31, 2024 | December 31, 2023 | ||||||||
| ($ in thousands) | |||||||||||
| Multinational Bank 1 (1) | Average Daily SOFR | 1.75% - 2.10% | $ | 100,711 | $ | 206,183 | |||||
| Global Investment Bank 2 (2) | 1 month SOFR | 1.75% - 3.35% | 15,111 | — | |||||||
| Global Investment Bank 3 (3) | Compound SOFR | 1.90% - 4.75% | 13,637 | 84,427 | |||||||
| Total | $ | 129,459 | $ | 290,610 |
(1) On June 24, 2024 this facility was amended with an updated interest pricing spread of 1.75% and extended until December 26, 2024. On December 23, 2024, the loan financing facility was extended through June 25, 2025, in accordance with the mechanism for six-month renewal periods.
(2) On March 28, 2024, the Company and two of its subsidiaries terminated the existing facility with Global Investment Bank 2 and the Company and two different subsidiaries entered into a new facility with Global Investment Bank 2 wherein the Company is guarantor, one of the subsidiaries is seller and Global Investment Bank 2 is buyer. This updated facility is extended through March 27, 2026. In connection with the execution of the new facility the interest rate pricing spread was reduce to a range between 2.10% and 3.35%. On October 25, 2024, the facility was amended to, among other changes, reduce the pricing spread to a range between 1.75% and 3.35%.
(3) On November 7, 2023, this facility was renewed for a 12 month term through November 7, 2024 with a maximum borrowing capacity of $200 million and a base interest rate pricing spread of 180 basis points plus a 20 basis points index spread adjustment, with an expiration date of November 7, 2024. On November 1, 2024, the facility’s termination date was extended to November 1, 2025. In addition, the base interest rate spread was reduced to a range from 1.90%. to 4.75% and the index spread adjustment of 0.20% was eliminated.
The following table sets forth the total unused borrowing capacity of each financing line as of December 31, 2024:
| Line of Credit (Note Payable) | Borrowing Capacity | Balance Outstanding | Available Financing | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||
| Multinational Bank 1 | $ | 600,000 | $ | 100,711 | $ | 499,289 | |||||
| Global Investment Bank 2 | 250,000 | 15,111 | 234,889 | ||||||||
| Global Investment Bank 3 | 200,000 | 13,637 | 186,363 | ||||||||
| Total | $ | 1,050,000 | $ | 129,459 | $ | 920,541 |
Although available financing is uncommitted for each of these lines of credit, the Company’s unused borrowing capacity is available if it has eligible collateral to pledge and meets other borrowing conditions as set forth in the applicable agreements.
Short‑Term Repurchase Facilities. In addition to our existing loan financing lines, we employ short‑term repurchase facilities to borrow against U.S. Treasury Securities, securities issued by AOMT, Angel Oak’s securitization platform, and other securities we may acquire in accordance with our investment guidelines.
The following table sets forth certain characteristics of our short-term repurchase facilities as of December 31, 2024 and 2023:
79
| December 31, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Repurchase Agreements | Amount Outstanding | Weighted Average Interest Rate | Weighted Average Remaining Maturity (Days) | ||||||
| ($ in thousands) | |||||||||
| RMBS (1) | $ | 50,555 | 5.76 | % | 19 | ||||
| Total | $ | 50,555 | 5.76 | % | 19 | ||||
| December 31, 2023 | |||||||||
| Repurchase Agreements | Amount Outstanding | Weighted Average Interest Rate | Weighted Average Remaining Maturity (Days) | ||||||
| ($ in thousands) | |||||||||
| U.S. Treasury Securities | $ | 149,013 | 5.57 | % | 10 | ||||
| AOMT RMBS (1) | 44,643 | 7.04 | % | 16 | |||||
| Total | $ | 193,656 | 5.91 | % | 11 |
(1) A portion of repurchase debt outstanding as of December 31, 2024 and Decmber 31, 2023 includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). See Item 8, Note 5 — Investment Securities in our audited consolidated financial statements included in this Annual Report on Form 10-K.
The following table presents the amounts of collateralized borrowings outstanding under repurchase facilities as of the end of each quarter, the average amount of collateralized borrowings outstanding under repurchase facilities during the quarter and the highest balance of any month end during the quarter:
| Quarter End | Quarter End Balance | Average Balance in Quarter | Highest Month-End Balance in Quarter | |||||
|---|---|---|---|---|---|---|---|---|
| (in thousands) | ||||||||
| Q1 2023 | 442,214 | 180,165 | 442,214 | |||||
| Q2 2023 | 340,701 | 101,731 | 340,701 | |||||
| Q3 2023 | 188,101 | 87,279 | 188,101 | |||||
| Q4 2023 | 193,656 | 62,536 | 193,656 | |||||
| Q1 2024 | 193,493 | 69,254 | 193,493 | |||||
| Q2 2024 | 201,051 | 66,804 | 201,051 | |||||
| Q3 2024 | 102,876 | 57,842 | 102,876 | |||||
| Q4 2024 | 50,555 | 53,412 | 51,843 |
We utilize short‑term repurchase facilities on our RMBS portfolio and to finance assets for REIT asset test purposes. Over time, the need to purchase securities for REIT asset test purposes will be reduced as we obtain and participate in additional securitizations and acquire assets directly for investment purposes. We will continue to use repurchase facilities on our RMBS portfolio to add additional leverage which increases the yield on those assets. Our use of repurchase facilities is generally highest at the end of any particular quarter, as shown in the table above, where the quarter-end balance and the highest month-end balance in each quarter are typically equivalent.
Securitization Transactions
In December 2024, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans, approximately 36% of which were mortgage loans originated by our affiliated mortgage origination companies,secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-13 issued approximately $288.9 million in face value of bonds. Our proportionate share of 57.92% of the retained bonds and investments in MOAs was approximately $15.1 million, including a retained premium on issuance of approximately $4.4 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $141.5 million and retained cash of $15.6 million, which was used for operational purposes.
We derecognized the mortgage loans sold in AOMT 2024-13 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2024.
80
In October 2024, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, approximately 42% of which were mortgage loans originated by our affiliated mortgage origination companies, secured exclusively by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-10 issued approximately $316.8 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $260.4 million and retained cash of $39.4 million, which was used for new loan purchases and operational purposes.
We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. We have consolidated the AOMT 2024-10 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2024.
In June 2024, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans, approximately 62% of which were mortgage loans originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-6 issued approximately $479.6 million in face value of bonds. Our proportionate share of 4.51% of the retained bonds and investments in MOAs was approximately $2.7 million, including a retained discount on issuance of approximately $0.8 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $15.8 million and retained cash of $1.8 million, which was used for operational purposes.
We derecognized the mortgage loans sold in AOMT 2024-6 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2024.
In April 2024, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, approximately 79% of which were mortgage loans originated by our affiliated mortgage origination companies, secured exclusively by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-4 issued approximately $299.8 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $235.9 million and retained cash of $39.1 million, which was used for new loan purchases and operational purposes.
We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. We have consolidated the AOMT 2024-4 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2024.
In March 2024, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans, approximately 60% of which were mortgage loans originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-3 issued approximately $439.6 million in face value of bonds. Our proportionate share of 10.98% of the retained bonds and investments in MOAs was approximately $5.3 million, including a retained discount on issuance of approximately $1.6 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $35.9 million and retained cash of $4.6 million, which was used for operational purposes.
We derecognized the mortgage loans sold in AOMT 2024-3 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2024.
In December 2023, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans, approximately 60% of which were mortgage loans originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2023-7 issued approximately $397.2 million in face value of bonds. Our proportionate share of 10.36% of the retained bonds and investments in MOAs was approximately $3.9 million, including a retained discount on issuance of approximately $1.4 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $30.9 million and retained cash of $3.6 million, which was used for operational purposes.
We derecognized the mortgage loans sold in AOMT 2023-7 and recorded an investment in majority-owned affiliates located within “other assets” on our consolidated balance sheet as of December 31, 2024.
In August 2023, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans, approximately 49% of which were mortgage loans originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2023-5 issued approximately $260.6 million in face value of bonds. Our proportionate share of 34.42% of the retained bonds and investments in MOAs was approximately $8.7 million, including a retained discount on issuance of approximately $2.7 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $63.5 million and retained cash of $10.7 million, which was used for operational purposes.
We derecognized the mortgage loans sold in AOMT 2023-5 and recorded an investment in majority-owned affiliates located within “other assets” on our consolidated balance sheet as of December 31, 2024.
81
In June 2023, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, approximately 47% of which were mortgage loans originated by third parties and the remainder of which were originated by our affiliated mortgage origination companies, secured exclusively by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2023-4 issued approximately $284.5 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $197.3 million and retained cash of $35.7 million, which was used for new loan purchases and operational purposes.
We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. We have consolidated the AOMT 2023-4 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2024 and December 31, 2023.
In January 2023, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans, approximately 59% of which were mortgage loans originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2023-1 issued approximately $580.5 million in face value of bonds. Our proportionate share of 41.21% of the retained bonds and investments in MOAs was approximately $21.8 million, including a retained discount on issuance of approximately $6.8 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $190.1 million and retained cash of $15.9 million, which was used for operational purposes.
We derecognized the mortgage loans sold in this transaction and recorded an investment in majority-owned affiliate located within “other assets” on our consolidated balance sheet as of December 31, 2024.
Notes Offering
On July 25, 2024, we closed an underwritten public offering and sale of, and issued, $50 million in aggregate principal amount of our 9.500% Senior Notes due 2029. Our senior unsecured notes bear interest at a rate of 9.500% per annum, payable quarterly in arrears on January 30, April 30, July 30 and October 30 of each year. Our senior unsecured notes will mature on July 30, 2029, unless earlier redeemed or repurchased by us. Our senior unsecured notes are fully and unconditionally guaranteed on a senior unsecured basis by our operating partnership, including the due and punctual payment of principal of, premium, if any, and interest on our senior unsecured notes, whether at the stated maturity, upon acceleration, call for redemption or otherwise. We may redeem our senior unsecured notes in whole or in part at any time or from time to time at our option on or after July 30, 2026 at a redemption price equal to 100% of the principal amount of our senior unsecured notes to be redeemed, plus accrued and unpaid interest to, but excluding, the redemption date. Upon the occurrence of certain events relating to a change of control of us, we must make an offer to repurchase all outstanding senior unsecured notes at a price in cash equal to 101% of the principal amount of the senior unsecured notes, plus accrued and unpaid interest to, but excluding, the repurchase date.
ATM Program
On August 8, 2024, the Company entered into an At Market Issuance Sales Agreement (the “Sales Agreement”) to sell shares of
the Company’s common stock from time to time having an aggregate gross sales price of up to $75 million, through an “at the market” equity offering program (the “ATM Program”). The Company issued and sold 188,456 shares of common stock through the ATM Program during the year ended December 31, 2024 for gross proceeds of $2.3 million, receiving net proceeds of $2.3 million. The Company paid $45 thousand in commissions to the agents under the ATM Program in connection with such sales during the year ended December 31, 2024. As of December 31, 2024, the Company had approximately $73 million of shares of common stock available for issuance under the ATM Program and Sales Agreement.
.Leverage and Hedging Strategies
We finance our assets with what we believe to be a prudent amount of leverage, which will vary from time to time based upon the particular characteristics of our portfolio, availability of financing, and market conditions.
Subject to maintaining our qualification as a REIT and maintaining our exclusion from regulation as an investment company under the Investment Company Act, we expect to utilize various derivative instruments and other hedging instruments to mitigate interest rate risk, credit risk and other risks. For example, we may enter into hedging transactions with respect to interest rate exposure on one or more of our assets or liabilities. Any such hedging transactions could take a variety of forms, including the use of derivative instruments such as interest rate swap contracts, index swap contracts, interest rate cap or floor contracts, futures or forward contracts, and options.
Cash Availability
Cash and cash equivalents
Our cash balance as of December 31, 2024 was sufficient to meet our liquidity covenants under our financing facilities and our senior unsecured notes. We believe that we maintain sufficient cash to continue to meet margin calls on our financing facilities, should such margin calls occur. Due to market volatility, some of our cash was restricted, as further described below, by margin maintenance requirements by certain whole loan financing facility counterparties, along with cash collateral held by counterparties for interest rate futures and
82
repurchase obligations. We may also participate in upcoming securitizations either solely or with other Angel Oak entities. We also have the ability to leverage currently unleveraged securities or whole loan assets, if we deem those actions advisable.
Restricted Cash
Restricted cash of approximately $2.1 million as of December 31, 2024 was comprised of: $0.8 million in interest rate futures margin collateral; and margin collateral for securities sold under agreements to repurchase of $1.2 million. Our counterparties did not require any margin collateral for TBAs as of December 31, 2024.
Restricted cash of approximately $2.9 million as of December 31, 2023 was comprised of: $2.5 million in interest rate futures margin collateral; and margin collateral for securities sold under agreements to repurchase of $0.3 million. Our counterparties did not require any margin collateral for TBAs as of December 31, 2023.
Cash Flows
| For the Years Ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | ||||||
| (in thousands) | |||||||
| Cash flows provided by (used in) operating activities | $ | (221,433) | $ | 306,404 | |||
| Cash flow provided by (used in) investing activities | $ | 120,839 | $ | (194,107) | |||
| Cash flows provided by (used in) financing activities | $ | 98,991 | $ | (107,662) | |||
| Net increase (decrease) in cash and restricted cash | $ | (1,603) | $ | 4,635 |
Cash outflows used in operating activities of $221.4 million for the year ended December 31, 2024 as compared to $306.4 million in inflows for the year ended December 31, 2023 were primarily due to the significant increase in loans purchased for the year ended December 31, 2024, compared to a net gain for 2023, along with activity related to the securitization of residential mortgage loans during the year ended December 31, 2024.
Investing cash net inflows of $120.8 million for the year ended December 31, 2024 as compared to net outflows of $194.1 million for the year ended December 31, 2023 were primarily due to the timing of purchases and maturities of U.S. Treasury securities between the comparative periods.
Financing cash inflows of $99.0 million for the year ended December 31, 2024 as compared to outflows of $107.7 million for the year ended December 31, 2023 were primarily due funds received from increased securitization activity in the year ended December 31, 2024 compared to the year ended December 31, 2023.
Cash Flows - Residential and Commercial Loan Classification
Residential loan activity is recognized in the statement of cash flows as an operating activity, as our residential mortgage loans are generally held for a short period of time with the intent to securitize these loans. Commercial mortgage loan activity is recognized in the statement of cash flows as an investing activity, as our commercial mortgage loan portfolio is generally deemed to be held for investing purposes.
Recent Accounting Pronouncements
Refer to the notes to our consolidated financial statements included in Part II, Item 8, Note 2 — Summary of Significant Accounting Policies, of this Annual Report on Form 10-K for a discussion of recent accounting pronouncements and any expected impact on us.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reported periods. Actual results could differ from those estimates. We expect quarter-to-quarter GAAP earnings volatility from our business activities. This volatility can occur for a variety of reasons, particularly changes in the fair values of consolidated assets and liabilities. In addition, the amount or timing of our reported earnings may be impacted by technical accounting issues and estimates.
83
Management discusses the ongoing development and selection of the critical accounting policies as set forth below with the Audit Committee of our Board of Directors:
Fair Value Measurements
We report various investments at fair value, including certain eligible financial instruments elected to be accounted for under the fair value option. A fair value measurement represents the price at which an orderly transaction would occur between willing market participants at the measurement date. This definition of fair value focuses on exit price and prioritizes the use of market-based inputs over entity-specific inputs when determining fair value. Inputs may be observable (reflecting assumptions that market participants would use in pricing the asset or liability based on market data obtained from sources independent of the reporting entity) or unobservable (the entity’s own assumptions).
A fair value hierarchy for inputs is implemented in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs are used when available. The availability of valuation techniques and the ability to attain observable inputs can vary from investment to investment and are affected by a wide variety of factors, including the type of investment, whether the investment is newly issued and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the transaction.
The fair value hierarchy is categorized into three broad levels (Levels 1, 2, and 3) based on the inputs as described in Part II, Item 8, Note 10 – Fair Value Measurements. The degree of judgment exercised in determining fair value is significant for investments categorized in Level 2, and greatest for investments categorized in Level 3, as the inputs to these levels are less observable or unobservable in the market, and therefore the determination of fair value requires more judgment. Because of the inherent uncertainty of valuation, those estimated values may be materially higher or lower than the values that would have been used had a ready market for the investments existed.
Valuation estimates are subject to uncertainty due to inherently subjective valuation inputs. The most significant valuation estimates to us regarding assets are those for residential mortgage loans (including residential mortgage loans in securitization trusts) and Non-Agency RMBS, as those two categories of assets are the largest asset classes on our balance sheet subject to Level 2 or Level 3 valuation estimates. The most significant valuation estimates to us regarding liabilities relates to the portion of the non-recourse securitization obligations, collateralized by residential mortgage loans, for which the fair value option was elected, which is subject to Level 2 valuation estimates. The assumptions regarding valuations for these asset and liability categories are described as follows:
•Residential Mortgage Loans (including Residential Mortgage Loans in Securitization Trusts) - Our company recognizes residential mortgage loans at fair value. The fair value of the residential mortgage loans is predominantly based on trading activity observed in the marketplace, provided by a third‑party pricing service. The third‑party pricing service obtains comparative pricing from banks, brokers, hedge funds, REITs and from its own brokerage business. The third‑party pricing service also maintains a spread matrix created from trading levels observed in the secondary market and from indications of holding values in client investments. The spreads are meant to depict the required spread demanded by investors in the current environment. The matrix is segregated by loan structure type (hybrid arm, fixed rate, home equity line of credit, second lien, pay option arm, etc.), delinquency status, and loan to value strata. Significant matrix inputs are analyzed at the loan level. The performing residential mortgage loans are categorized as Level 2 in the fair value hierarchy, while non‑performing loans are categorized as Level 3 given their limited marketability and availability of observable valuation inputs. Both Level 2 and Level 3 loans matrix inputs include collateral behavioral models including prepayment rates, default rates, loss severity, and discount rates.
•Non‑Agency RMBS (“Non‑Agency”) - Non‑Agencies consist of investments in collateralized mortgage obligations. Our company utilizes PriceServe, Bank of America’s independent fixed income pricing service, as the primary valuation source for the investments. PriceServe obtains its price quotes from actual sales or quotes for sale of the same or similar securities and/or provides model‑based valuations that consider inputs derived from recent market activity including default rates, conditional prepayment rates, loss severity, expected yield to maturity, baseline Discount Margin/Yield, recovery assumptions, tranche type, collateral coupon, age and loan size and other inputs specific to each security. These quotes are most reflective of the price that would be achieved if the security was sold to an independent third party on the date of the consolidated financial statements. Non‑Agencies are categorized in Level 2 of the fair value hierarchy.
•Non-recourse securitization obligations, collateralized by residential mortgage loans - The portion of this obligation for which we have elected the fair value option uses the prices of the underlying bonds securing the related residential mortgage loans in securitization trusts. Our company utilizes PriceServe, Bank of America’s independent fixed income pricing service, as the primary valuation source for these bonds. PriceServe obtains its price quotes from actual sales or quotes for sale of the same or similar securities and/or provides model‑based valuations that consider inputs derived from recent market activity including default rates, conditional prepayment rates, loss severity, expected yield to maturity, baseline discount margin/yield, recovery assumptions, tranche type, collateral coupon, age and loan size, and other inputs specific to each security. We believe that these quotes are most reflective of the price that would be achieved if the bonds were sold to an independent third party on the
84
date of the consolidated financial statements. The portion of this liability for which we have elected the fair value option is categorized as Level 2 in the fair value hierarchy.
Variable Interest Entities
A VIE is defined as an entity in which equity investors (i) do not have the characteristics of a controlling financial interest, and/or (ii) do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated by its primary beneficiary, which is defined as the party that has both (a) the power to control the activities that most significantly impact the VIE's economic performance and (b) the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE. For VIEs that do not have substantial on-going activities, the power to direct the activities that most significantly impact the VIE’s economic performance may be determined by an entity’s involvement with the design and structure of the VIE.
VIEs for which we are considered to be the primary beneficiary:
Determining the primary beneficiary of a VIE requires judgment. We determined that for the securitizations we consolidate, our ownership provides us with the obligation to absorb losses or the right to receive benefits from the VIE that could be significant to the VIE. In addition, we have the power to direct the activities of the VIEs that most significantly impact the VIEs’ economic performance, or power, or we were determined to have power in connection with our involvement with the structure and design of the VIE.
The securitization trusts are structured as entities that receive principal and interest on the underlying collateral and distribute those payments to the security holders. The assets held by the securitization entities are restricted in that they can only be used to fulfill the obligations of the securitization entity. Our risks associated with our involvement with these VIEs are limited to our risks and rights as a holder of the security we have retained as well as certain risks which may occur when we act as either the sponsor and/or depositor of and the seller, directly or indirectly to, the securitization entities.
Our interest in the assets held by consolidated securitization vehicles, which are consolidated on our consolidated balance sheets, is restricted by the structural provisions of these trusts, and a recovery of our investment in the vehicles will be limited by each entity’s distribution provisions. The liabilities of the securitization vehicles, which are also consolidated on our consolidated balance sheets, are non-recourse to us, and can only be satisfied using proceeds from each securitization vehicle’s respective asset pool.
The assets of securitization entities are comprised of RMBS or residential mortgage loans.
VIEs for which we are not considered to be the primary beneficiary:
We perform ongoing reassessments of whether changes in the facts and circumstances regarding our involvement with a VIE causes our consolidation conclusion to change.
FY 2023 10-K MD&A
SEC filing source: 0001766478-24-000018.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with our historical consolidated financial statements and the notes thereto appearing elsewhere in this Annual Report on Form 10-K. Some of the information contained in this discussion and analysis, including information with respect to our business strategies, our expectations regarding the future performance of our business, and the other non-historical statements contained herein, are forward-looking statements. Our actual results may differ materially from those anticipated in any forward-looking statements as a result of many factors, including those set forth under “Risk Factors” and “Special Note Regarding Forward-Looking Statements” elsewhere in this Annual Report on Form 10-K.
General
Angel Oak Mortgage REIT, Inc. is a real estate finance company focused on acquiring and investing in first lien non-QM loans and other mortgage-related assets in the U.S. mortgage market. Our strategy is to make credit-sensitive investments primarily in newly-originated first lien non-QM loans that are primarily made to higher-quality non-QM loan borrowers and primarily sourced from Angel Oak’s proprietary mortgage lending platform, Angel Oak Mortgage Lending, which currently operates primarily through a wholesale channel and has a national origination footprint. We also may invest in other residential mortgage loans, RMBS, and other mortgage-related assets, which, collectively with non-QM loans, we refer to as our target assets. Further, we may identify and acquire our target assets through the secondary market when market conditions and asset prices are conducive to making attractive purchases. Our objective is to generate attractive risk-adjusted returns for our stockholders, through cash distributions and capital appreciation, across interest rate and credit cycles.
We are externally managed and advised by our Manager, Falcons I, LLC, a registered investment adviser under the Investment Advisers Act of 1940 and an affiliate of Angel Oak Capital, a leading alternative credit manager with market leadership in mortgage credit that includes asset management, lending and capital markets. Angel Oak Mortgage Lending, an affiliated Angel Oak mortgage origination
53
platform, is a market leader in non‑QM loan production and, as of December 31, 2023, had originated over $18.6 billion in total non‑QM loan volume since its inception in 2011.
Through our relationship with our Manager, we benefit from Angel Oak’s vertically integrated platform and in‑house expertise, providing us with the resources that we believe are necessary to generate attractive risk‑adjusted returns for our stockholders. Angel Oak Mortgage Lending provides us with proprietary access to non‑QM loans, as well as transparency over the underwriting process and the ability to acquire loans with our desired credit and return profile. We believe our ability to identify and acquire target assets through the secondary market is bolstered by Angel Oak’s experience in the mortgage industry and expertise in structured credit investments. In addition, we believe we have significant competitive advantages due to Angel Oak’s analytical investment tools, extensive relationships in the financial community, financing and capital structuring skills, investment surveillance capabilities, and operational expertise.
We have elected to be taxed as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2019. Commencing with our taxable year ended December 31, 2019, we believe that we have been organized and operated, and we intend to continue to operate in conformity with the requirements for qualification and taxation as a REIT under the Code. Our qualification as a REIT, and maintenance of such qualification, depends on our ability to meet, on a continuing basis, various complex requirements under the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels, and the concentration of ownership of our stock. We also intend to operate our business in a manner that will allow us to maintain our exclusion from regulation as an investment company under the Investment Company Act. Our common stock commenced trading on the New York Stock Exchange on June 17, 2021.
We expect to derive our returns primarily from the difference between the interest we earn on loans we invest in and our cost of capital, as well as the returns from bonds, including risk retention securities, that are retained after securitizing the underlying loan collateral.
Trends and Recent Developments
Overall macroeconomic environment and its effect on us
2023 saw the continuation of the federal funds rate increase cycle that began in March 2022, pushing the federal funds rate to its highest level since 2001 and driving uncertainty and apprehension across capital markets throughout the year. However, the Federal Reserve Bank (the “Fed”) has held the rate steady since raising it by 25 basis points in its July meeting, and the Fed has indicated that it is likely at the peak of the rate hike cycle, citing a decrease in inflation from 6.4% to 3.1% from the beginning to the end of 2023. This generated positive momentum in fixed income markets in the fourth quarter of 2023, with expectations for a more constructive environment in 2024. Analysts are currently working to determine the timing and extent to which the Fed will cut interest rates, with each release of updated key economic data impacting expectations.
Residential mortgage rates have begun to respond to expectations of potential rate cuts, and decreased by seventy (70) basis points in the fourth quarter of 2023 compared to the prior quarter. From an annual perspective, the average conforming 30-year mortgage rate with no points averaged approximately 6.61% as of the end of 2023, representing a net increase of approximately 19 basis points when compared to the end of 2022. Mortgage applications were suppressed over the course of the year, but appear to have begun to rebound in early 2024, suggesting that homebuyers are beginning to acclimate to a higher rate environment. However, an expectation of near-term decreases in mortgage rates could cause potential homebuyers to delay their purchase in anticipation of more favorable terms.
Two-year and five-year Treasury yields capped off a volatile year with overall decreases of (17) basis points and (16) basis points, respectively, compared to the end of 2022. Ending the year at 4.25%, the two-year Treasury saw a high of 5.22% and a low of 3.78% over the course of the year. Similarly, the five-year Treasury ended the year at 3.85% while observing a high of 4.96% and a low of 3.31% over the course of the year. These rates are key benchmarks for the valuation of our portfolio, and drove corresponding volatility in our asset pricing. The weighted average price of our residential whole loans portfolio increased by 5.79 percentage points versus the third quarter to 98.23% of par (including newly-originated loan purchases during the quarter), and increased 9.02 percentage points over the course of the year. Additionally, the weighted average coupon of our residential whole loans portfolio increased by 95 basis points versus the third quarter, and by 198 basis points versus the end of 2022, to 6.78% as of December 31, 2023. We expect to continue to purchase newly originated loans, which should continue to improve portfolio valuations and securitization execution.
Our investment performance
Net Interest Margin (“NIM”). We held fewer target assets over the course of 2023 as compared to 2022, thereby generating less interest income. Though our borrowings decreased as well, higher variable interest rates associated with our notes payable and repurchase financing facilities caused our interest expense to increase, compressing our NIM for 2023 as compared to 2022.
Net realized loss. Our net realized loss for the year ended December 31, 2023 was primarily driven by our participation in co-mingled securitizations with other Angel Oak entities (AOMT 2023-1, AOMT 2023-5, and AOMT 2023-7). Because these securitizations did not result in the consolidation of VIE entities, we recognized a loss on the sale of these loans; however, the realized losses were less than the previous period’s unrealized losses for these loans, which drove overall positive GAAP net income for these securitizations.
54
Net unrealized gain. Our net unrealized gain for the year ended December 31, 2023 was driven by a more positive macroeconomic backdrop in 2023 as compared to 2022 which drove increased valuations of our target assets, as well as the reversal of the unrealized loss (and thereby the recognition of net realized loss as discussed above) on the sale of residential mortgage loans into the AOMT 2023-1, AOMT 2023-5, and AOMT 2023-7 securitizations. Additionally, we purchased $222.7 million of newly-originated, market coupon loans during 2023, which generally saw an appreciation in value as of the end of the year. The comparable period of 2022 saw unrealized losses related to valuation of residential and securitized loans driven by historic interest rate increases and interest rate spread widening.
Whole loans and securitization activity
During the year ended December 31, 2023, we purchased $222.7 million of newly-originated, current market coupon non-QM residential mortgage loans, with a weighted average coupon of 8.37%, weighted average loan-to-value of 70.1% and weighted average credit score of 754.
Subsequent to December 31, 2023, on March 12, 2024, we participated in AOMT 2024-3, an approximately $439.6 million scheduled principal balance securitization transaction backed by a pool of residential mortgage loans. We contributed loans with a scheduled principal balance of $48.7 million, with other Angel Oak entities contributing the remaining balance. We may strategically enter into similar securitizations with other Angel Oak entities in the future, and / or issue securitizations where we are the sole participant, as we did in 2023, 2022 and 2021, as further described below.
In January 2023, we participated in AOMT 2023-1, an approximately $580.0 million scheduled principal balance securitization backed by a pool of residential mortgage loans, to which we contributed loans with a scheduled unpaid principal balance of approximately $241.3 million. On June 29, 2023, we issued AOMT 2023-4, securitizing a total of approximately $285.0 million on unpaid principal balance of seasoned non-QM mortgage loans. On August 22, 2023, we participated in AOMT 2023-5, an approximately $260.6 million scheduled unpaid principal balance securitization backed by a pool of residential mortgage loans, to which we contributed loans with a scheduled principal balance of approximately $93.8 million. On December 19, 2023, we participated in AOMT 2023-7, an approximately $397 million unpaid scheduled principal balance securitization backed by a pool of residential mortgage loans, to which we contributed loans with a scheduled unpaid principal balance of approximately $42.0 million.
We issued AOMT 2023-4 as the sole participant in the securitization. As the primary beneficiary we have consolidated the AOMT 2023-4 securitization, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheet as of the applicable balance sheet date.
AOMT 2023-1, AOMT 2023-5, and AOMT 2023-7 were securitization transactions entered into with other Angel Oak affiliates, for which we are not considered to be a "primary beneficiary" of the applicable securitization vehicle. Therefore, the bonds retained from these securitizations, as well as from our securitizations prior to 2021, are held on our consolidated balance sheets as of December 31, 2023 and December 31, 2022. We may strategically enter into similar securitization transactions in the future.
Whole loan financing facilities activity
We continuously evaluate our lender base and may enter into new agreements and / or exit agreements as we deem prudent, in accordance with our core financial strategy of purchasing whole loans and financing them until securitized. See Liquidity and Capital Resources, for a full description of our financing arrangements. Our total borrowing capacity was $1.1 billion as of December 31, 2023. Highlights of whole loan financing facilities activity over 2023 are as follows:
•During the year ended December 31, 2023, we maintained the same whole loan financing facility lender base as of December 31, 2022, with the exception of the expiration of an unused line of credit with a regional bank in the first quarter of 2023 and the repayment of Institutional Investors A and B in the first quarter of 2023
•In the fourth quarter of 2023, the Company extended its loan financing facility with Multinational Bank 1 through June 25, 2024.
•In the fourth quarter of 2023, the Company converted its loan financing facility with Global Investment Bank 3 from static pool financing to a revolving facility with mark to market features. The interest rate spread on this facility decreased to 2.00% and the economic interest rate hedging account requirement was eliminated. The advance rate for performing non-seasoned loans increased to 85%.
•Subsequent to December 31, 2023, the Company extended its loan financing facility with Global Investment Bank 2 through May 2, 2024.
55
Key Financial Metrics
As a real estate finance company, we believe the key financial measures and indicators for our business are Distributable Earnings, Distributable Earnings Return on Average Equity, Book Value per Share of Common Stock, and Economic Book Value per Share of Common Stock.
Distributable Earnings
Distributable Earnings is a non‑GAAP measure and is defined as net income (loss) allocable to common stockholders as calculated in accordance with generally accepted accounting principles in the United States of America (“GAAP”), excluding (1) unrealized gains and losses on our aggregate portfolio, (2) impairment losses, (3) extinguishment of debt, (4) non-cash equity compensation expense, (5) the incentive fee earned by our Manager, (6) realized gains or losses on swap terminations and (7) certain other nonrecurring gains or losses. We believe that the presentation of Distributable Earnings provides investors with a useful measure to facilitate comparisons of financial performance among our REIT peers, but has important limitations. We believe Distributable Earnings as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. As a REIT, we are generally required to distribute at least 90% of our annual REIT taxable income and to pay U.S. federal income tax at the regular corporate rate to the extent that we annually distribute less than 100% of such taxable income. Given these requirements and our belief that dividends are generally one of the principal reasons that stockholders invest in our common stock, generally we intend to attempt to pay dividends to our stockholders in an amount equal to our REIT taxable income, if and to the extent authorized by our Board of Directors. Distributable Earnings is one of a number of factors considered by our Board of Directors in declaring dividends and, while not a direct measure of REIT taxable income, over time, the measure can be considered a useful indicator of our dividends. Distributable Earnings should not be viewed in isolation and is not a substitute for net income computed in accordance with GAAP. Our methodology for calculating Distributable Earnings may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our Distributable Earnings may not be comparable to similar measures presented by other REITs.
We also use Distributable Earnings to determine the incentive fee, if any, payable to our Manager pursuant to the Management Agreement that we and our operating partnership entered into with our Manager upon the completion of our IPO on June 21, 2021. For information on the fees that are payable to our Manager under the Management Agreement, see Part II, Item 8, Note 12 – Related Party Transactions in our audited consolidated financial statements included in this Annual Report on Form 10-K.
Distributable Earnings were approximately $(28.1) million and $19.4 million for the years ended December 31, 2023 and 2022, respectively. The table below sets forth a reconciliation of net income allocable to common stockholders, calculated in accordance with GAAP, to Distributable Earnings for the years ended December 31, 2023 and 2022:
| December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| ($ in thousands) | ||||||
| Net income (loss) allocable to common stockholders | $ | 33,714 | $ | (187,847) | ||
| Adjustments: | ||||||
| Net unrealized (gains) losses on trading securities | (484) | — | ||||
| Net unrealized (gains) losses on derivatives | 16,985 | (13,054) | ||||
| Net unrealized (gains) losses on residential loans in securitization trusts and non-recourse securitization obligation | (15,890) | 67,401 | ||||
| Net unrealized (gains) losses on residential loans | (64,009) | 146,347 | ||||
| Net unrealized (gains) losses on commercial loans | (91) | 844 | ||||
| Non-cash equity compensation expense | 1,689 | 5,753 | ||||
| Distributable Earnings | $ | (28,086) | $ | 19,444 |
56
Distributable Earnings Return on Average Equity
Distributable Earnings Return on Average Equity is a non-GAAP measure and is defined as annual or annualized Distributable Earnings divided by average total common stockholders’ equity. We believe that the presentation of Distributable Earnings Return on Average Equity provides investors with a useful measure to facilitate comparisons of financial performance among our REIT peers, but has important limitations. Additionally, we believe Distributable Earnings Return on Average Equity provides investors with additional detail on the Distributable Earnings generated by our invested equity capital. We believe Distributable Earnings Return on Average Equity as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. Therefore, Distributable Earnings Return on Average Equity should not be viewed in isolation and is not a substitute for net income computed in accordance with GAAP. Our methodology for calculating Distributable Earnings Return on Average Equity may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our Distributable Earnings Return on Average Equity may not be comparable to similar measures presented by other REITs. Set forth below is our computation of Distributable Earnings Return on Average Equity for the years ended December 31, 2023 and 2022:
| December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| ($ in thousands) | ||||||
| Distributable Earnings | $ | (28,086) | $ | 19,444 | ||
| Average total common stockholders’ equity | $ | 240,524 | $ | 355,944 | ||
| Distributable Earnings Return on Average Equity | (11.68) | % | 5.46 | % |
Book Value per Share of Common Stock
The following table sets forth the calculation of our book value per share of common stock as of each quarter-end date of 2023 and as of December 31, 2022:
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands except for share and per share data) | |||||||||||||||||||
| Common stockholders’ equity | $ | 256,106 | $ | 231,802 | $ | 232,676 | $ | 244,379 | $ | 236,479 | |||||||||
| Number of shares of common stock outstanding at period end | 24,965,274 | 24,955,566 | 24,924,886 | 24,925,357 | 24,925,357 | ||||||||||||||
| Book value per share of common stock | $ | 10.26 | $ | 9.29 | $ | 9.34 | $ | 9.80 | $ | 9.49 |
57
Economic Book Value per Share of Common Stock
“Economic book value” is a non-GAAP financial measure of our financial position. To calculate our economic book value, the portions of our non-recourse financing obligation held at amortized cost are adjusted to fair value. These adjustments are also reflected in the table below in our end of period total stockholders’ equity. Management considers economic book value to provide investors with a useful supplemental measure to evaluate our financial position as it reflects the impact of fair value changes for our legally held retained bonds, irrespective of the accounting model applied for GAAP reporting purposes. Economic book value does not represent and should not be considered as a substitute for book value per share of common stock or stockholders’ equity, as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
The following table sets forth a reconciliation from GAAP total stockholders’ equity and book value per share of common stock to economic book value and economic book value per share of common stock as of each quarter-end date of 2023 and as of December 31, 2022:
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands except for share and per share data) | |||||||||||||||||||
| GAAP total common stockholders’ equity for book value per share of common stock | $ | 256,106 | $ | 231,802 | $ | 232,676 | $ | 244,379 | $ | 236,479 | |||||||||
| Adjustments: | |||||||||||||||||||
| Fair value adjustment for securitized debt held at amortized cost | 81,942 | 97,592 | 95,326 | 89,284 | 90,348 | ||||||||||||||
| Stockholders’ equity including economic book value adjustments | $ | 338,048 | $ | 329,394 | $ | 328,002 | $ | 333,663 | $ | 326,827 | |||||||||
| Number of shares of common stock outstanding at period end | 24,965,274 | 24,955,566 | 24,924,886 | 24,925,357 | 24,925,357 | ||||||||||||||
| Book value per share of common stock | $ | 10.26 | $ | 9.29 | $ | 9.34 | $ | 9.80 | $ | 9.49 | |||||||||
| Economic book value per share of common stock | $ | 13.54 | $ | 13.20 | $ | 13.16 | $ | 13.39 | $ | 13.11 |
58
Results of Operations
Year Ended December 31, 2023, Compared to the Year Ended December 31, 2022
The following table sets forth a summary of our results of operations for the years ended December 31, 2023 and 2022:
| December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| INTEREST INCOME, NET | ||||||
| Interest income | $ | 95,953 | $ | 115,544 | ||
| Interest expense | 67,052 | 63,024 | ||||
| NET INTEREST INCOME | 28,901 | 52,520 | ||||
| REALIZED AND UNREALIZED GAINS (LOSSES), NET | ||||||
| Net realized gain (loss) on mortgage loans, derivative contracts, RMBS, and CMBS | (37,526) | (8,717) | ||||
| Net unrealized gain (loss) on mortgage loans, debt at fair value option (see Note 3), and derivative contracts | 63,489 | (201,753) | ||||
| TOTAL REALIZED AND UNREALIZED GAINS (LOSSES), NET | 25,963 | (210,470) | ||||
| EXPENSES | ||||||
| Operating expenses | 7,474 | 12,179 | ||||
| Operating expenses incurred with affiliate | 2,105 | 3,096 | ||||
| Due diligence and transaction costs | 310 | 1,376 | ||||
| Stock compensation | 1,689 | 5,753 | ||||
| Securitization costs | 2,484 | 3,137 | ||||
| Management fee incurred with affiliate | 5,842 | 7,799 | ||||
| Total operating expenses | 19,904 | 33,340 | ||||
| INCOME (LOSS) BEFORE INCOME TAXES | 34,960 | (191,290) | ||||
| Income tax expense (benefit) | 1,246 | (3,457) | ||||
| NET INCOME (LOSS) | 33,714 | (187,833) | ||||
| Preferred dividends | — | (14) | ||||
| NET INCOME (LOSS) ALLOCABLE TO COMMON STOCKHOLDERS | $ | 33,714 | $ | (187,847) | ||
| Other comprehensive income (loss) | 16,152 | (24,127) | ||||
| TOTAL COMPREHENSIVE INCOME (LOSS) | $ | 49,866 | $ | (211,974) |
59
Net Interest Income
The following table sets forth the components of net interest income for the years ended December 31, 2023 and 2022:
| December 31, 2023 | December 31, 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||
| Interest income | Interest income / expense | Average balance | Interest income / expense | Average balance | |||||||||||
| Residential mortgage loans | $ | 23,951 | $ | 443,781 | $ | 51,634 | $ | 1,082,632 | |||||||
| Residential mortgage loans in securitization trusts | 54,494 | 1,128,332 | 48,022 | 1,004,632 | |||||||||||
| Commercial mortgage loans | 541 | 7,525 | 1,137 | 15,392 | |||||||||||
| RMBS and Majority-Owned Affiliates | 12,304 | 175,291 | 13,613 | 384,038 | |||||||||||
| CMBS | 1,315 | 6,434 | 778 | 8,886 | |||||||||||
| U.S. Treasury Securities | 1,462 | 39,001 | 8 | 46,153 | |||||||||||
| Other interest income (1) | 1,886 | 37,549 | 352 | 41,684 | |||||||||||
| Total interest income | 95,953 | 115,544 | |||||||||||||
| Interest expense | |||||||||||||||
| Notes payable | 26,042 | 366,032 | 35,621 | 916,772 | |||||||||||
| Non-recourse securitization obligation, collateralized by residential mortgage loans | 36,638 | 1,080,156 | 25,654 | 967,787 | |||||||||||
| Repurchase facilities | 4,372 | 89,726 | 1,749 | 155,856 | |||||||||||
| Total interest expense | 67,052 | 63,024 | |||||||||||||
| Net interest income | $ | 28,901 | $ | 52,520 |
(1) Primarily comprised of interest received on cash deposits, including interest earned on margin cash collateral.
Net interest income for the years ended December 31, 2023 and 2022 was $28.9 million and $52.5 million, respectively. Net interest income decreased by approximately $23.6 million for the year ended December 31, 2023 as compared to 2022, primarily due to lower residential mortgage loan and RMBS asset balances, partially offset by increased interest income from residential mortgage loans in securitization trusts and U.S. Treasury Securities. Additionally, interest expense increased for the year ended December 31, 2023 as compared to 2022 due to increases in the floating interest rates associated with this debt despite lower notes payable and repurchase facility borrowings.
Total Realized and Unrealized Gains (Losses)
The components of total realized and unrealized gains (losses), net for the years ended December 31, 2023 and 2022 are set forth as follows:
| December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| Realized and unrealized gain (loss) on residential mortgage loans | $ | 26,564 | $ | (213,528) | ||
| Realized and unrealized gain (loss) on residential loans held in securitization trusts, net of non-recourse securitization obligation | 13,031 | (71,526) | ||||
| Realized loss on RMBS | (2,152) | (10,820) | ||||
| Realized and unrealized gain (loss) on Whole Pool Agency RMBS | (16,458) | — | ||||
| Realized loss on CMBS | (260) | (1,520) | ||||
| Realized and unrealized gain (loss) on commercial mortgage loans | 121 | (1,296) | ||||
| Unrealized appreciation (depreciation) on interest rate futures | (3,948) | 2,939 | ||||
| Realized and unrealized gain (loss) on TBAs | 3,486 | 17,411 | ||||
| Realized gain on interest rate futures | 5,493 | 67,870 | ||||
| Realized and unrealized loss on U.S. Treasury Securities | 86 | — | ||||
| Total realized and unrealized gains (losses), net | $ | 25,963 | $ | (210,470) |
60
For the years ended December 31, 2023 and 2022, total realized and unrealized gains (losses), net, were a gain of $26.0 million and a loss of $210.5 million, respectively. For the year ended December 31, 2023, an increase in mark-to-market valuations on our portfolios of residential mortgage loans and loans in securitization trust were the primary drivers of the total unrealized gain, offset by realized and unrealized losses on whole pool agency residential mortgage-backed securities (“Whole Pool Agency RMBS”). Comparatively, for the year ended December 31, 2022, residential mortgage loan valuations decreased dramatically, driving the majority of the total realized and unrealized loss.
Expenses
Operating Expenses
For the years ended December 31, 2023 and 2022, our operating expenses were $7.5 million and $12.2 million, respectively. Our operating expenses decreased compared to the comparative period due to cost savings actions such as in-sourcing of key accounting functions, vendor contract negotiations, and a decrease in servicing fees associated with servicing our whole loans portfolios.
Due Diligence and Transaction Costs
For the years ended December 31, 2023 and 2022, our due diligence and transaction costs were $0.3 million and $1.4 million, respectively. Our due diligence and transaction expenses decreased over the comparative period as we negotiated improved pricing and purchased fewer whole loans in the year ended December 31, 2023 as compared to 2022.
Stock Compensation
For the years ended December 31, 2023 and 2022, our stock compensation expense was $1.7 million and $5.8 million, respectively. The primary driver of this decrease is a one-time expense resulting from the accelerated vesting of stock awards for our former Chief Executive Officer and President, due to his separation from the Company, in accordance with the Company’s Executive Severance and Change in Control Plan (the “Executive Severance Agreement”). Our restricted stock awards generally vest over one, three, or four years (depending on the tranche of award), commencing on the one year anniversary of the grant date.
Operating Expenses Incurred with Affiliate
For the years ended December 31, 2023 and 2022, our operating expenses incurred with affiliate were $2.1 million and $3.1 million, respectively. These expenses, which are substantially comprised of payroll reimbursements to our Manager, decreased during the comparative period primarily due to the separation of our former Chief Executive Officer and President in 2022.
Securitization expenses
For the year ended December 31, 2023 and 2022, our securitization expenses were $2.5 million and $3.1 million, respectively. The expenses incurred during the year ended December 31, 2023 are related to the AOMT 2023-1, AOMT 2023-4, AOMT 2023-5, and AOMT 2023-7 securitizations. The securitization costs incurred for the comparable period in 2022 were associated with the AOMT 2022-1 and AOMT 2022-4 securitizations.
Management Fee Incurred with Affiliate
For the years ended December 31, 2023 and 2022, our management fee incurred with affiliate was $5.8 million and $7.8 million, respectively. The decrease is due to the decline in our average Equity (as defined in the Management Agreement) for the year ended December 31, 2023 as compared to the same period in 2022. The calculation of Equity for the purposes of the Management Agreement includes the addition of Distributable Earnings, which is the primary departure from the calculation of equity in accordance with GAAP, which has caused Equity (as defined in the Management Agreement) to decrease.
Income Taxes
During the year ended December 31, 2023, we recorded an income tax expense of approximately $1.2 million based on our income taxes arising from income associated with assets held in our TRS. During the year ended December 31, 2022, we incurred an income tax benefit of approximately $3.5 million based on an expectation of a potential recovery of income taxes arising from losses associated with assets held in our TRS.
61
Our Portfolio
As of December 31, 2023, our portfolio consisted of approximately $2.1 billion of residential mortgage loans, RMBS, and other target assets. Certain of these portfolio assets are located in states such as Florida and California where natural disasters such as hurricanes and earthquakes may occasionally occur. We require all of our collateral to be adequately insured. The graphs in the subsequent detail of residential mortgage loans, residential mortgage loans held in securitization trusts, and residential mortgage loans underlying RMBS issuances show the percentage of residential mortgage loans held in each state where there is a concentration of loans.
The following table sets forth additional information regarding our portfolio, including the manner in which our equity capital was allocated among investment types, as of December 31, 2023:
| Fair Value | Collateralized Debt | Allocated Capital | % of Total Capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio: | ($ in thousands) | |||||||||||||
| Residential mortgage loans | $ | 380,040 | $ | 290,610 | $ | 89,430 | 34.9 | % | ||||||
| Residential mortgage loans in securitization trust | 1,221,067 | 1,169,154 | 51,913 | 20.3 | % | |||||||||
| Total whole loan portfolio | $ | 1,601,107 | $ | 1,459,764 | $ | 141,343 | 55.2 | % | ||||||
| Investment securities | ||||||||||||||
| RMBS | $ | 472,058 | $ | 44,643 | $ | 427,415 | 166.9 | % | ||||||
| U.S. Treasury Securities | 149,927 | 149,013 | 914 | 0.4 | % | |||||||||
| Investment in Majority-Owned Affiliates | 16,232 | — | 16,232 | 6.3 | % | |||||||||
| Total investment securities | $ | 638,217 | $ | 193,656 | $ | 444,561 | 173.6 | % | ||||||
| Total investment portfolio | $ | 2,239,324 | $ | 1,653,420 | $ | 585,904 | 228.8 | % | ||||||
| Target assets (1) | $ | 2,089,397 | $ | 1,653,420 | $ | 585,904 | 228.8 | % | ||||||
| Cash | $ | 41,625 | $ | — | $ | 41,625 | 16.2 | % | ||||||
| Other assets and liabilities (2) | (371,423) | — | (371,423) | (145.0) | % | |||||||||
| Total | $ | 1,909,526 | $ | 1,653,420 | $ | 256,106 | 100.0 | % |
(1) “Target assets” as defined by us excludes U.S. Treasury securities.
(2) Other assets and liabilities presented is calculated as a net liability substantially comprised of $392.0 million due to broker for our quarter-end purchase of certain Freddie Mac and Fannie Mae-issued Whole Pool Agency RMBS, and excluding the portion of “other assets” which includes our investment in a Majority-Owned Affiliates, which is considered a target asset. Additionally, other assets includes $5.2 million of commercial loans and $6.6 million of CMBS.
62
As of December 31, 2022, our portfolio consisted of approximately $2.9 billion of residential mortgage loans, RMBS, and other target assets. The following table sets forth additional information regarding our portfolio including the manner in which our equity capital was allocated among investment types, as of December 31, 2022:
| Fair Value | Collateralized Debt | Allocated Capital | % of Total Capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio: | ($ in thousands) | |||||||||||||
| Residential mortgage loans | $ | 770,982 | $ | 639,870 | $ | 131,112 | 55.4 | % | ||||||
| Residential mortgage loans in securitization trust | 1,027,442 | 1,003,485 | 23,957 | 10.1 | % | |||||||||
| Commercial mortgage loans | 9,458 | — | 9,458 | 4.0 | % | |||||||||
| Total whole loan portfolio | $ | 1,807,882 | $ | 1,643,355 | $ | 164,527 | 69.50 | % | ||||||
| Investment securities | ||||||||||||||
| RMBS | $ | 1,055,338 | $ | 52,544 | $ | 1,002,794 | 424.1 | % | ||||||
| CMBS | 6,111 | — | 6,111 | 2.6 | % | |||||||||
| Total investment securities | $ | 1,061,449 | $ | 52,544 | $ | 1,008,905 | 426.7 | % | ||||||
| Total investment portfolio | $ | 2,869,331 | $ | 1,695,899 | $ | 1,173,432 | 496.2 | % | ||||||
| Target assets (1) | $ | 2,869,331 | $ | 1,695,899 | $ | 1,173,432 | 496.2 | % | ||||||
| Cash | $ | 29,272 | $ | — | $ | 29,272 | 12.4 | % | ||||||
| Other assets and liabilities | (956,767) | — | (966,225) | (408.6) | % | |||||||||
| Total | $ | 1,941,836 | $ | 1,695,899 | $ | 236,479 | 100.0 | % |
(1) “Target assets” as presented above comprises the total investment portfolio, as there were no U.S. Treasury securities held as of December 31, 2022.
(2) Other assets and liabilities presented is calculated as a net liability substantially comprised of $1.01 billion due to broker for our quarter-end purchase of certain Whole Pool Agency RMBS.
Residential Mortgage Loans
The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2023:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| Unpaid principal balance (“UPB”) | $18 - $3,410 | $492 | |
| Interest rate | 2.99% - 12.50% | 6.8% | |
| Maturity date | 9/27/2048 - 11/27/2063 | December 2053 | |
| FICO score at loan origination | 624 - 825 | 748 | |
| LTV at loan origination | 9.00% - 90.00% | 69.4% | |
| DTI at loan origination | 1.90% - 59.10% | 30.9% | |
| Percentage of first lien loans | N/A | 100% | |
| Percentage of loans 90+ days delinquent (based on UPB) | N/A | 0.9% |
63
The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2022:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| UPB | $59 - $3,441 | $496 | |
| Interest rate | 2.88% - 9.99% | 4.8% | |
| Maturity date | 9/21/2036 - 6/20/2062 | February 2053 | |
| FICO score at loan origination | 575 - 823 | 737 | |
| LTV at loan origination | 8.00% - 95.00% | 70.0% | |
| DTI at loan origination | 1.20% - 59.10% | 23.0% | |
| Percentage of first lien loans | N/A | 100% | |
| Percentage of loans 90+ days delinquent (based on UPB) | N/A | 0.9% |
The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2023:
The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2022:
64
The following charts illustrate additional characteristics of our residential mortgage loans in our portfolio that we owned directly as of December 31, 2023, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans):
Characteristics of Our Residential Mortgage Loans as of December 31, 2023:
Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2023. Numbers presented may not sum to 100% due to rounding.
65
The following charts illustrate additional characteristics of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2022, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans):
Characteristics of Our Residential Mortgage Loans as of December 31, 2022:
Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2022. Numbers presented may not sum to 100% due to rounding
66
Residential Mortgage Loans Held in Securitization Trusts
The following table sets forth the information regarding the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2023:
| ($ in thousands) | |
|---|---|
| UPB | $1,334,963 |
| Fair Value | 1,221,067 |
| Number of loans | 3,112 |
| Weighted average loan coupon | 4.7% |
| Average loan amount | $429 |
| Weighted average LTV at loan origination and deal date | 68.0% |
| Weighted average credit score at loan origination and deal date | 742 |
| Current 3-month constant prepayment rate (“CPR”) (1) | 5.6% |
| Percentage of loans 90+ days delinquent (based on UPB) | 1.0% |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
The following chart illustrates the geographic distribution of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2023 (percentages are based on the aggregate unpaid principal balance of such loans):
Note: No state in “Other” represents more than a 4% concentration of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2023. Numbers presented may not sum to 100% due to rounding.
67
The following table sets forth the information regarding the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2022:
| ($ in thousands) | |
|---|---|
| UPB | $1,151,332 |
| Fair Value | 1,027,442 |
| Number of loans | 2,664 |
| Weighted average loan coupon | 4.72% |
| Average loan amount | 434 |
| Weighted average LTV at loan origination and deal date | 69% |
| Weighted average credit score at loan origination and deal date | 743 |
| Current 3-month CPR | 5.0% |
| Percentage of loans 90+ days delinquent (based on UPB) | —% |
The following chart illustrates the geographic distribution of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2022 (percentages are based on the aggregate unpaid principal balance of such loans):
Note: No state in “Other” represents more than a 4% concentration of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2022. Numbers presented may not sum 100% due to rounding.
68
RMBS
We have participated in numerous securitization transactions pursuant to which we contributed to a securitization trust under the purview of AOMT I, LLC, non‑QM loans that we had accumulated and held on our balance sheet. These loans were purchased from affiliated and unaffiliated entities. In return, we received bonds from these securitization trusts, and cash. At times, we were allocated certain risk retention securities as part of these transactions. Risk retention securities represent at least 5% of a horizontal or vertical slice of the bonds issued as part of the transaction.
Certain information regarding the mortgage loans underlying our portfolio of RMBS issued in AOMT securitization transactions is set forth below as of December 31, 2023 and 2022 unless otherwise stated:
| As of December 31, 2023 | AOMT 2019 Securitizations | AOMT 2020 Securitizations | AOMT 2023 Securitizations | |||||
|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | ||||||||
| UPB of loans | $331,376 | $167,028 | $1,192,450 | |||||
| Number of loans | 1197 | 512 | 2288 | |||||
| Weighted average loan coupon | 6.90 | % | 5.80 | % | 5.30 | % | ||
| Average loan amount | $277 | $326 | $521 | |||||
| Weighted average LTV at loan origination and deal date | 70 | % | 74 | % | 70 | % | ||
| Weighted average credit score at loan origination and deal date | 707 | 720 | 733 | |||||
| Current 3-month CPR (1, 6) | 14.3 | % | 5.4 | % | 4.3 | % | ||
| 90+ day delinquency (as a % of UPB) | 9.0 | % | 3.0 | % | 1.6 | % | ||
| Weighted Average 90+ Delinquency (as a % of Original Balance) | 1.5 | % | 1.1 | % | 1.3 | % | ||
| Weighted Average LTV of 90+ Delinquent Loans (FHFA HPI Estimate) (2) | 50.8 | % | 74.1 | % | 72.8 | % | ||
| Fair value of first loss piece (3,5,6) | $18,057 | $21,389 | $55,056 | |||||
| Investment thickness (4) | 19.15 | % | 18.57 | % | 3.78 | % |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
(2) AOMT 2020-3 does not have LTV or Federal Housing Finance Agency Home Price Index Estimates (“FHFA HPI Estimates”); accordingly, original LTV is used.
(3) Represents the fair value of the securities we hold in the first loss tranche in each securitization.
(4) Represents the average size of the subordinate securities we own as investments in each securitization relative to the average overall size of the securitization.
(5) The fair value of the first loss pieces presented for AOMT 2023-1, AOMT 2023-5, and AOMT 2023-7 is the total at risk for the Majority-Owned Affiliates.
(6) AOMT 2023-5 reflects one-month CPR
69
| As of December 31, 2022 | AOMT 2019 Securitizations | AOMT 2020 Securitizations | |||
|---|---|---|---|---|---|
| ($ in thousands) | |||||
| UPB of loans | $387,607 | $189,763 | |||
| Number of loans | 1385 | 578 | |||
| Weighted average loan coupon | 6.80 | % | 5.80 | % | |
| Average loan amount | $280 | $328 | |||
| Weighted average LTV at loan origination and deal date | 71 | % | 74 | % | |
| Weighted average credit score at loan origination and deal date | 705 | 720 | |||
| Current 3-month CPR (1) | 14.10 | % | 5.60 | % | |
| 90+ day delinquency (as a % of UPB) | 8.40 | % | 4.40 | % | |
| Weighted Average 90+ Delinquency (as a % of Original Balance) | 1.80 | % | 1.90 | % | |
| Weighted Average LTV of 90+ Delinquent Loans (FHFA HPI Estimate) (2) | 53.00 | % | 74.10 | % | |
| Fair value of first loss piece (3) | $18,360 | $20,106 | |||
| Investment thickness (4) | 18.35 | % | 16.35 | % |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
(2) AOMT 2020-3 does not have LTV or Federal Housing Finance Agency Home Price Index Estimates (“FHFA HPI Estimates”); accordingly, original LTV is used.
(3) Represents the fair value of the securities we hold in the first loss tranche in each securitization.
(4) Represents the average size of the subordinate securities we own as investments in each securitization relative to the average overall size of the securitization.
70
The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2023:
| RMBS | Repurchase Debt (1,3) | Allocated Capital | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | ||||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||||||||||
| Mezzanine | $ | 10,972 | $ | — | $ | 10,972 | $ | 844 | $ | — | $ | 844 | $ | 10,119 | $ | — | $ | 10,119 | ||||||||||||||||
| Subordinate | 55,665 | — | 55,665 | 19,812 | — | 19,812 | 35,845 | — | $ | 35,845 | ||||||||||||||||||||||||
| Interest only / excess | 13,059 | — | 13,059 | 1,871 | — | 1,871 | 6,890 | — | $ | 6,890 | ||||||||||||||||||||||||
| Whole pool (2) | — | 392,362 | 392,362 | — | — | — | — | 392,362 | $ | 392,362 | ||||||||||||||||||||||||
| Retained RMBS in VIEs (3) | — | — | — | 22,116 | — | 22,116 | (22,116) | — | $ | (22,116) | ||||||||||||||||||||||||
| Subtotal | $ | 79,696 | $ | 392,362 | $ | 472,058 | $ | 44,643 | $ | — | $ | 44,643 | $ | 30,738 | $ | 392,362 | $ | 423,100 | ||||||||||||||||
| Investment in Majority Owned Affiliates | $ | 16,232 | $ | — | $ | 16,232 | $ | — | $ | — | $ | — | $ | 16,232 | $ | — | $ | 16,232 | ||||||||||||||||
| Total | $ | 95,928 | $ | 392,362 | $ | 488,290 | $ | 44,643 | $ | — | $ | 44,643 | $ | 46,970 | $ | 392,362 | $ | 439,332 |
(1) Repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs).
(2) The whole pool RMBS presented as of December 31, 2023 were purchased from a broker to whom the Company owes approximately $392.0 million, payable upon the settlement date of the trade. See Part II, Item 8, Note 7 — Due to Broker in our audited consolidated financial statements included in this Annual Report on Form 10-K.
(3) A portion of repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). These bonds, with a fair value of $124.1 million, are not reflected in the consolidated balance sheets, as the Company reflects the assets of the VIE (residential mortgage loans in securitization trusts - at fair value) on its consolidated balance sheets.
The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2022:
| RMBS | Repurchase Debt (1,3) | Allocated Capital | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | ||||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||||||||||
| Mezzanine | $ | 1,958 | $ | — | $ | 1,958 | $ | 1,470 | $ | — | $ | 1,470 | $ | 488 | $ | — | $ | 488 | ||||||||||||||||
| Subordinate | 49,578 | — | 49,578 | 24,982 | — | 24,982 | 24,596 | — | $ | 24,596 | ||||||||||||||||||||||||
| Interest only / excess | 10,424 | — | 10,424 | 1,506 | — | 1,506 | 8,918 | — | $ | 8,918 | ||||||||||||||||||||||||
| Whole pool (2) | — | 993,378 | 993,378 | — | — | — | — | 993,378 | $ | 993,378 | ||||||||||||||||||||||||
| Retained RMBS in VIEs (3) | — | — | — | — | 24,586 | 24,586 | — | (24,586) | $ | (24,586) | ||||||||||||||||||||||||
| Total | $ | 61,960 | $ | 993,378 | $ | 1,055,338 | $ | 27,958 | $ | 24,586 | $ | 52,544 | $ | 34,002 | $ | 968,792 | $ | 1,002,794 |
71
(1) Repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs).
(2) The whole pool RMBS presented as of December 31, 2022 were purchased from a broker to whom the Company owed approximately $1.0 billion, payable upon the settlement date of the trade. See Part II, Item 8, Note 7 — Due to Broker in our audited consolidated financial statements included in this Annual Report on Form 10-K.
(3) A portion of repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). These bonds, with a fair value of $110.5 million, are not reflected in the consolidated balance sheets, as the Company reflects the assets of the VIE (residential mortgage loans in securitization trusts - at fair value) on its consolidated balance sheets.
The following table sets forth information with respect to our RMBS ending balances, at fair value, as of December 31, 2023:
| Senior | Mezzanine | Subordinate | Interest Only | Whole Pool | Total | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | ||||||||||||||||||||||
| Beginning fair value | $ | — | $ | 1,958 | $ | 49,578 | $ | 10,424 | $ | 993,378 | $ | 1,055,338 | ||||||||||
| Acquisitions: | ||||||||||||||||||||||
| Retained bonds received in securitizations | — | 9,831 | 4,880 | 3,530 | — | 18,241 | ||||||||||||||||
| Third party securities | — | — | — | — | 1,741,864 | 1,741,864 | ||||||||||||||||
| Effect of principal payments / called deals | — | (869) | — | — | (2,339,028) | (2,339,897) | ||||||||||||||||
| IO and excess servicing prepayments | — | — | — | (1,396) | — | (1,396) | ||||||||||||||||
| Changes in fair value, net | — | 52 | 1,207 | 501 | (3,852) | (2,092) | ||||||||||||||||
| Ending fair value | $ | — | $ | 10,972 | $ | 55,665 | $ | 13,059 | $ | 392,362 | $ | 472,058 |
The following table sets forth information with respect to our RMBS ending balances, at fair value, as of December 31, 2022:
| Senior | Mezzanine | Subordinate | Interest Only | Whole Pool | Total | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | ||||||||||||||||||||||
| Beginning fair value | $ | 3,076 | $ | 2,178 | $ | 90,350 | $ | 17,975 | $ | 372,055 | $ | 485,634 | ||||||||||
| Acquisitions: | ||||||||||||||||||||||
| Third party securities | — | — | — | — | 3,151,406 | 3,151,406 | ||||||||||||||||
| Effect of principal payments / called deals | (3,041) | (171) | (29,612) | (169) | (2,533,834) | (2,566,827) | ||||||||||||||||
| IO and excess servicing prepayments | — | — | 2,256 | (21,256) | — | (19,000) | ||||||||||||||||
| Changes in fair value, net | (35) | (49) | (13,416) | 13,874 | 3,751 | 4,125 | ||||||||||||||||
| Ending fair value | $ | — | $ | 1,958 | $ | 49,578 | $ | 10,424 | $ | 993,378 | $ | 1,055,338 |
72
The following chart illustrates the geographic diversification of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2023 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Loans Underlying Our Portfolio
of RMBS Issued in AOMT Securitization Transactions
(as of December 31, 2023)
No state in “Other” represents more than a 4% concentration of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2023. Numbers presented may not sum to 100% due to rounding.
73
The following chart illustrates the geographic diversification of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2022 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Loans Underlying Our Portfolio
of RMBS Issued in AOMT Securitization Transactions
(as of December 31, 2022)
No state in “Other” represents more than a 4% concentration of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2022. Numbers presented may not sum to 100% due to rounding.
Commercial Mortgage Loans
The following table provides additional information on the commercial mortgage loans in our portfolio as of December 31, 2023:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| UPB | $239 - $3,161 | $1,118 | |
| Interest rate | 5.50% - 8.38% | 6.24% | |
| Loan term | 26.25 - 28.08 years | 27.61 years | |
| LTV at loan origination | 50.00% - 75.00% | 58.10% |
The following table provides additional information on the commercial mortgage loans in our portfolio as of December 31, 2022:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| UPB | $242 - $4,300 | $1,656 | |
| Interest rate | 5.50% - 8.38% | 7.03% | |
| Loan term | 0.42 - 27.18 years | 7.68 years | |
| LTV at loan origination | 46.70% - 75.00% | 50.90% |
74
The following charts illustrate the geographic location of the commercial mortgage loans in our portfolio that we owned directly as of December 31, 2023 and December 31, 2022 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Our Commercial Mortgage Loans as of December 31, 2023:
Geographic Diversification of Our Commercial Mortgage Loans as of December 31, 2022:
Numbers presented may not sum to 100% due to rounding.
75
CMBS
In November 2020, we participated in a securitization transaction of a pool of small balance commercial mortgage loans consisting of mortgage loans secured by commercial properties pursuant to which we contributed to AOMT 2020-SBC1 commercial mortgage loans with a carrying value of approximately $31.2 million that we had accumulated and held on our balance sheet, and we received bonds from AOMT 2020-SBC1 with a fair value of approximately $8.9 million.
Certain information regarding the commercial mortgage loans underlying our portfolio of CMBS issued in the AOMT 2020-SBC1 securitization transaction is shown below as of December 31, 2023 and December 31, 2022:
| December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|
| ($ in thousands) | |||||
| UPB of loans | $112,302 | $122,432 | |||
| Number of loans | 145 | 160 | |||
| Weighted average loan coupon | 7.5 | % | 7.4 | % | |
| Average loan amount | $774 | $765 | |||
| Weighted average LTV at loan origination and deal date | 56.2 | % | 58.4 | % |
The following table provides certain information with respect to the CMBS we received in connection with the AOMT 2020-SBC1 securitization transactions as of December 31, 2023 and December 31, 2022:
| December 31, 2023 | December 31, 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CMBS | Repurchase Debt | Allocated Capital | CMBS | Repurchase Debt | Allocated Capital | |||||||||||||||||
| (in thousands) | ||||||||||||||||||||||
| Senior | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
| Mezzanine | — | — | — | — | — | — | ||||||||||||||||
| Subordinate | 2,706 | — | 2,706 | 2,901 | — | 2,901 | ||||||||||||||||
| Interest only / excess | 3,886 | — | 3,886 | 3,210 | — | 3,210 | ||||||||||||||||
| Total | $ | 6,592 | $ | — | $ | 6,592 | $ | 6,111 | $ | — | $ | 6,111 |
Liquidity and Capital Resources
Overview
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund our investments and operating costs, make distributions to our stockholders, and satisfy other general business needs. Our financing sources currently include payments of principal and interest we receive on our investment portfolio, unused borrowing capacity under our in‑place loan financing lines and repurchase facilities, and securitizations of our whole loans. Our financing sources historically have included the foregoing, as well as capital contributions from our investors prior to our IPO, and the proceeds from our IPO and concurrent private placement (which capital has all been deployed). Going forward, we may also utilize other types of borrowings, including bank credit facilities and warehouse lines of credit, among others. We may also seek to raise additional capital through public or private offerings of equity, equity-related, or debt securities, depending upon market conditions. The use of any particular source of capital and funds will depend on market conditions, availability of these sources, and the investment opportunities available to us.
We have used and expect to continue to use loan financing lines to finance the acquisition and accumulation of mortgage loans or other mortgage‑related assets pending their eventual securitization. Upon accumulating an appropriate amount of assets, we have financed and expect to continue to finance a substantial portion of our mortgage loans utilizing fixed-rate term securitization funding that provides long‑term financing for our mortgage loans and locks in our cost of funding, regardless of future interest rate movements.
Securitization transactions may either take the form of the issuance of securitized bonds or the sale of “real estate mortgage investment conduit” securities backed by mortgage loans or other assets, with the securitization proceeds being used in part to repay pre-existing loan financing lines and repurchase facilities. We have sponsored and participated in securitization transactions with other entities that are managed by Angel Oak, and may continue to do so in the future, along with sponsoring sole securitization transactions in which we are the sole participant and contributor.
We believe these identified sources of financing will be adequate for purposes of meeting our short‑term (within one year) and our longer‑term liquidity needs. We cannot predict with certainty the specific transactions we will undertake to generate sufficient liquidity to
76
meet our obligations as they come due. We will adjust our plans as appropriate in response to changes in our expectations and any potential changes in market conditions.
Description of Existing Financing Arrangements
As of December 31, 2023, we were a party to three uncommitted loan financing lines for a total borrowing capacity in an aggregate amount of up to $1.1 billion. Borrowings under uncommitted loan financing lines may be used to purchase whole loans for eventual securitization or loans purchased for long‑term investment purposes.
Our financing facilities are generally subject to limits on borrowings related to specific asset pools (“advance rates”) and restrictive covenants, as is usual and customary. As of December 31, 2023, the advance rates (when required) of our three active lenders ranged from 75% to 92%, depending on the asset type and loan delinquency status. Our most restrictive covenants (when covenants are required by any of our three active lenders) included: (1) our minimum tangible net worth must not (i) decline 20% or more in the previous 30 days, 25% or more in the previous 90 days, or 35% or more in the previous year, or, if shorter, in the period from September 30, 2022 to the applicable date of determination, or (ii) fall below $200.0 million of tangible net worth as of September 30, 2022 plus 50% of any capital contribution made or raised after September 30, 2022; (2) our minimum liquidity must not fall below the greatest of (x) the product of 5% and the aggregate repurchase price as it relates to Global Investment Bank 3 as of such date of determination, (y) $10.0 million and (z) any other amount of liquidity that we have covenanted to maintain in any other note, indenture, loan agreement, guaranty, swap agreement or any other contract, agreement or transaction (including, without limitation, any repurchase agreement, loan and security agreement, or similar credit facility or agreement for borrowed funds); and (3) the maximum ratio of our and our subsidiaries’ total indebtedness to tangible net worth must not be greater than 5:1. Our minimum liquidity requirement as of December 31, 2023 was $10 million. Other restrictive covenants with which we were bound to comply during 2023 related to financing facilities which were terminated by us, and included additional requirements around GAAP net income and EBITDA.
A description of each loan financing line is set forth as follows:
Multinational Bank 1 Loan Financing Facility. On April 13, 2022, we and two of our subsidiaries entered into a master repurchase agreement with a multinational bank (“Multinational Bank 1”). Our subsidiaries are each considered a “Seller” under this agreement. From time to time and pursuant to the agreement, either of our subsidiaries may sell to Multinational Bank 1, and later repurchase, up to $600.0 million aggregate borrowings on mortgage loans.
Pursuant to the terms of the master repurchase agreement, the agreement may be renewed every six months for a maximum six-month term. On December 15, 2023, this master repurchase agreement was extended through June 25, 2024, unless terminated earlier pursuant to the terms of the master repurchase agreement.
The amount expected to be paid by Multinational Bank 1 for each eligible mortgage loan is based on an advance rate as a percentage of either the outstanding principal balance of the mortgage loan or the market value of the mortgage loan, whichever is less. Pursuant to the agreement, Multinational Bank 1 retains the right to determine the market value of the mortgage loans in its sole commercially reasonable discretion. The loan financing line is marked‑to‑market. Additionally, Multinational Bank 1 is under no obligation to purchase the eligible mortgage loans we offer to sell to them. The interest rate on any outstanding balance under the master repurchase agreement that the applicable subsidiary is required to pay Multinational Bank 1 is generally in line with other similar agreements that the Company or one or more of its subsidiaries has entered into, where the interest rate is equal to the sum of (1) a pricing spread of, as of July 25, 2023, 2.10% and (2) the average SOFR for each U.S. Government Securities Business Day (as defined in the master repurchase agreement) beginning on April 11, 2022 and ending on the day that is two U.S. Government Securities Business Days prior to the date the applicable loan is repurchased by the applicable subsidiary.
The obligations of the subsidiaries under the master repurchase agreement are guaranteed by the Company pursuant to a guaranty executed contemporaneously with the master repurchase agreement. In addition, and similar to other repurchase agreements that the Company has entered into, the Company is subject to various financial and other covenants, including those relating to (1) maintenance of a minimum tangible net worth; (2) a maximum ratio of indebtedness to tangible net worth; and (3) minimum liquidity.
The agreement contains margin call provisions that provide Multinational Bank 1 with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under these provisions, Multinational Bank 1 may require us or our subsidiaries to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Multinational Bank 1’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiaries are also required to pay certain customary fees to Multinational Bank 1 and to reimburse Multinational Bank 1 for certain costs and expenses incurred in connection with its structuring, management, and ongoing administration of the master repurchase agreement.
77
Multinational Bank 2 Loan Financing Facility. On September 20, 2021, we and one of our subsidiaries (the “Subsidiary”) entered into a $400.0 million repurchase facility with a multinational bank (“Multinational Bank 2”) through the execution of a Master Repurchase Agreement between the Subsidiary and Multinational Bank 2. This agreement was set to expire on September 20, 2022. On August 23, 2022, this agreement was extended to September 30, 2022, and on September 27, 2022, this agreement was extended to October 14, 2022, on which date it expired by its terms after being paid in full.
Global Investment Bank 1 Loan Financing Facility. On December 6, 2018, we and one of our subsidiaries entered into a master repurchase agreement with a global investment bank (“Global Investment Bank 1”). This agreement expired in accordance with its terms on October 5, 2022.
Global Investment Bank 2 Loan Financing Facility. On February 13, 2020, we and our subsidiary entered into a master repurchase agreement with a global investment bank (“Global Investment Bank 2”). We and our subsidiary are each considered a “Seller” under this agreement. From time to time, we and one of our subsidiaries have amended such master repurchase agreement with Global Investment Bank 2. Pursuant to the agreement, we or our subsidiary may sell to Global Investment Bank 2, and later repurchase, up to $250.0 million aggregate borrowings on mortgage loans. The agreement, as amended previously, was set to terminate on February 2, 2024. On January 19, 2023, the agreement was amended to terminate on May 2, 2024, unless terminated earlier pursuant to the terms of the agreement.
Effective as of the amendment executed on February 4, 2022, interest accrues on any outstanding balance under the master repurchase agreement at a rate based on Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month). Previously, interest accrued at a rate based on one-month LIBOR. Additionally, the agreement was also amended to remove any draw fees and adjust the pricing rate whereby upon the Company’s or the subsidiary’s repurchase of a mortgage loan, the Company or the subsidiary is required to repay Global Investment Bank 2 the principal amount related to such mortgage loan plus accrued and unpaid interest at a rate (determined based on the type of loan) equal to the sum of (A) the greater of (i) 0.00% and (ii) Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month) and (B) a pricing spread generally ranging from 2.20% to 3.45%.
The agreement requires us to maintain various financial and other covenants, which include requirements surrounding: (1) adjusted tangible net worth; (2) liquidity; and (3) our indebtedness to our adjusted tangible net worth.
The agreement contains margin call provisions that provide Global Investment Bank 2 with certain rights in the event of a decline in the market value or cost‑basis value of the purchased mortgage loans. Under these provisions, Global Investment Bank 2 may require us or our subsidiary to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Global Investment Bank 2’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary are also required to pay certain customary fees to Global Investment Bank 2 and to reimburse Global Investment Bank 2 for certain costs and expenses incurred in connection with its structuring, management and ongoing administration of the agreement.
Global Investment Bank 3 Loan Financing Facility. On October 24, 2018, two of our subsidiaries entered into a master repurchase agreement with a global investment bank (“Global Investment Bank 3”) for which we serve as guarantor of our subsidiaries’ obligations. Our subsidiaries, are each considered a “Seller” under this agreement. Pursuant to the initial agreement (prior to December 19, 2022, as further described below), we or our subsidiary could sell to Global Investment Bank 3, and later repurchase, up to $200.0 million aggregate borrowings on mortgage loans.
On December 19, 2022, the facility was amended to increase the facility limit up to $286.0 million by adding a static pool of additional mortgage loans to the facility and extended the termination date to December 19, 2023; however, it did not extend the revolving period, which ended on December 19, 2022. Additionally, the amendment generally removed “mark to market” provisions and required an economic interest rate hedging account (“interest rate futures account”) which account was for the benefit of Global Investment Bank 3 and under its sole control, subject to recoupment to meet hedging margin calls.
On November 7, 2023, the facility was amended converted from static pool financing to a revolving facility with “mark to market” features. The amendment also reduced the maximum borrowing capacity to $200.0 million, extend the termination date to November 7, 2024 and eliminated the interest rate futures account requirements. The base interest rate spread was reduced to 1.80% plus a 0.20% index spread adjustment for the first six (6) months of seasoning on this financing facility with an additional 0.25% increase following the first six (6) months. The advance rate for performing non-seasoned loans was increased to 85%.
Prior to December 19, 2022 and subsequent to November 7, 2023, the loan financing line was marked‑to‑market at fair value, where Global Investment Bank 3 retained the right to determine the market value of the mortgage loan collateral in its sole good faith discretion and
78
in a commercially reasonable manner and was under no obligation to purchase the eligible mortgage loans we offered to sell to them. Further, the principal amount paid by Global Investment Bank 3 for each eligible mortgage loan prior to the December 19, 2022 amendment and subsequent to the November 7, 2023 amendment is based on a percentage of the outstanding principal balance of the mortgage loan or the market value of the mortgage loan, whichever is less.
On January 1, 2022, the facility was amended to transition the reference rate from a LIBOR-based index to Compounded SOFR Compounded SOFR is determined on a one-month basis and is defined as a daily rate as determined by Global Investment Bank 3 to be the “USD-SOFR-Compound” rate as defined in the International Swaps and Derivatives Association, Inc. definitions.
Prior to December 19, 2022 and subsequent to November 7, 2023, the agreement contained margin call provisions that provided Global Investment Bank 3 with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under those provisions, Global Investment Bank 3 could require us or our subsidiary to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
The agreement requires us to maintain various financial and other customary covenants. The agreement also sets forth events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Global Investment Bank 3’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary are also required to pay certain customary fees to Global Investment Bank 3 and to reimburse Global Investment Bank 3 for certain costs and expenses incurred in connection with its structuring, management, and ongoing administration of the agreement.
Institutional Investors A and B Static Loan Pool Financing. On October 4, 2022, Company and a subsidiary entered into two separate master repurchase facilities with two affiliates of an institutional investor (“Institutional Investors A and B”) regarding a specific pool of whole loans with financing of approximately $168.7 million on approximately $239.3 million of unpaid principal balance. The master repurchase agreements were set to expire on January 4, 2023, with a one-time three month extension period option. The Company subsequently repaid this financing facility in full on January 4, 2023.
Pursuant to the agreement, interest accrued under the master repurchase agreement at a rate based on 1-month Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month) and a spread.
We and our subsidiary were also required to pay certain customary fees to Institutional Investors A and B, and to reimburse Institutional Investors A and B for certain costs and expenses incurred in connection with the agreement’s structuring, management, and administration.
Regional Bank 1 Loan Financing Facility. On December 21, 2018, we and our subsidiary entered into a master repurchase agreement with a regional bank (“Regional Bank 1”). This financing facility was substantially unused and expired by its terms on March 16, 2023.
Prior to this facility’s expiration, from time to time, we and one of our subsidiaries amended such master repurchase agreement with Regional Bank 1. We were considered a “Seller” under this agreement. Pursuant to the agreement, we or our subsidiary could sell to Regional Bank 1, and later repurchase, up to $75.0 million, and beginning March 8, 2022, provided that interest accrued on any new transactions under the loan financing line at a rate based on Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month) plus an additional pricing spread.
The amount paid by Regional Bank 1 for each mortgage loan was based on the loan type. Pursuant to the agreement, Regional Bank 1 retained the right to determine the market value of the mortgage loan collateral in its sole discretion.
The agreement contained margin call provisions that provided Regional Bank 1 with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under these provisions, Regional Bank 1 could have required us or our subsidiary to transfer cash and/or additional eligible mortgage loans with an aggregate market value sufficient to eliminate any margin deficit resulting from such a decline.
The agreement required us to maintain various financial and other covenants similar to the financial covenants required by our active lenders, as described above, along with a GAAP income-based covenant. In addition, the agreement set forth events of default customary for this type of transaction. The remedies for such events of default were also customary for this type of transaction and included the acceleration of the principal amount outstanding under the agreement and Regional Bank 1’s right to liquidate the mortgage loans then subject to the agreement.
79
We and our subsidiary were also required to pay certain customary fees to Regional Bank 1 and to reimburse Regional Bank 1 for certain costs and expenses incurred in connection with its structuring, management, and administration of the agreement.
Regional Bank 2 Loan Financing Facility. On August 16, 2021, we and our subsidiaries entered into a non-mark-to-market $50.0 million committed financing facility with a regional bank (“Regional Bank 2”) through the execution of a Loan and Security Agreement and a Promissory Note. The Regional Bank 2 Financing Line was set to terminate, with amounts outstanding under the Regional Bank 2 Financing Line due to mature, on August 16, 2023, subject to certain exceptions. This agreement was paid in full on December 15, 2022 and voluntarily terminated by the Company on that date.
The following table sets forth the details of our financing lines as of each of December 31, 2023 and 2022:
| Interest Rate Pricing Spread | Drawn Amount | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Line of Credit (Note Payable) | Base Interest Rate | December 31, 2023 | December 31, 2022 | ||||||||
| ($ in thousands) | |||||||||||
| Multinational Bank 1 (1) | Average Daily SOFR | 2.10% - 2.25% | $ | 206,183 | 352,038 | ||||||
| Multinational Bank 2 (2) | 1 month SOFR | 1.95% - 2.00% | — | $ | — | ||||||
| Global Investment Bank 1 (3) | 1 month or 3 month SOFR | 1.70% - 3.50% | — | — | |||||||
| Global Investment Bank 2 (4) | 1 month SOFR | 2.20% - 3.45% | — | — | |||||||
| Global Investment Bank 3 (5) | Compound SOFR | 2.00% - 4.50% | 84,427 | 119,137 | |||||||
| Institutional Investors A and B (6) | 1 month Term SOFR | 3.50% | — | 168,695 | |||||||
| Regional Bank 1 (7) | 1 month SOFR | 2.50% - 3.50% | — | — | |||||||
| Regional Bank 2 (8) | 1 month SOFR | 2.41% | — | — | |||||||
| Total | $ | 290,610 | $ | 639,870 |
(1) This loan financing facility expires on June 25, 2024.
(2) This agreement expired by its terms on October 14, 2022, after being paid in full.
(3) This agreement expired by its terms on October 5, 2022, after being paid in full.
(4) On February 4, 2022, this facility was amended to extend the initial termination date of the master repurchase agreement from February 11, 2022 to February 2, 2024; remove any draw fees; and adjust the pricing rate whereby upon the Company’s or the subsidiary’s repurchase of a mortgage loan, the Company or such subsidiary is required to repay Global Investment Bank 2 the principal amount related to such mortgage loan plus accrued and unpaid interest at a rate (determined based on the type of loan) equal to the sum of (A) the greater of (i) 0.00% and (ii) Term SOFR and (B) a pricing spread generally ranging from 2.20% to 3.45%. Prior to February 4, 2022, interest was based on 1-month LIBOR plus a pricing spread of 2.00% - 3.25%. On January 19, 2024, this financing facility was extended through May 2, 2024.
(5) On November 7, 2023, the agreement was extended to terminate on November 7, 2024 and was converted from static pool financing to a revolving facility with mark to market features. The amended facility has a maximum borrowing capacity of $200 million with an interest rate spread of 180 basis points plus a 20 basis point index spread adjustment for the first six (6) months of dwell time.
(6) On October 4, 2022, Company and a subsidiary entered into two separate master repurchase facilities with two affiliates of an institutional investor (“Institutional Investors A and B”) regarding a specific pool of whole loans with financing of approximately $168.7 million on approximately $239.3 million of unpaid principal balance. The master repurchase agreements were set to expire on January 4, 2023, with a one-time three month extension period option. The Company subsequently repaid this financing facility in full on January 4, 2023. The Company held restricted cash pertaining to this lender’s cash collateral requirements included in “restricted cash” of approximately $3.8 million on the Company’s consolidated balance sheet as of December 31, 2022, which was released on January 4, 2023.
(7) This agreement expired by its terms on March 16, 2023.
(8) This agreement was paid in full on December 15, 2022 and voluntarily terminated by the Company.
80
The following table sets forth the total unused borrowing capacity of each financing line as of December 31, 2023:
| Line of Credit (Note Payable) | Borrowing Capacity | Balance Outstanding | Available Financing | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||
| Multinational Bank 1 | $ | 600,000 | $ | 206,183 | $ | 393,817 | |||||
| Global Investment Bank 2 | 250,000 | — | 250,000 | ||||||||
| Global Investment Bank 3 | 200,000 | 84,427 | 115,573 | ||||||||
| Total | $ | 1,050,000 | $ | 290,610 | $ | 759,390 |
Although available financing is uncommitted for each of these lines of credit, the Company’s unused borrowing capacity is available if it has eligible collateral to pledge and meets other borrowing conditions as set forth in the applicable agreements.
Short‑Term Repurchase Facilities. In addition to our existing loan financing lines, we employ short‑term repurchase facilities to borrow against U.S. Treasury Securities, securities issued by AOMT, Angel Oak’s securitization platform, and other securities we may acquire in accordance with our investment guidelines.
The following table sets forth certain characteristics of our short-term repurchase facilities as of December 31, 2023 and 2022:
| December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Repurchase Agreements | Amount Outstanding | Weighted Average Interest Rate | Weighted Average Remaining Maturity (Days) | ||||||
| ($ in thousands) | |||||||||
| U.S. Treasury Securities | $ | 149,013 | 5.57 | % | 10 | ||||
| RMBS (1) | $ | 44,643 | 7.04 | % | 16 | ||||
| Total | $ | 193,656 | 5.91 | % | 11 | ||||
| December 31, 2022 | |||||||||
| Repurchase Agreements | Amount Outstanding | Weighted Average Interest Rate | Weighted Average Remaining Maturity (Days) | ||||||
| ($ in thousands) | |||||||||
| AOMT RMBS | 52,544,000 | 6.07 | % | 13 | |||||
| Total | $ | 52,544,000 | 6.07 | % | 13 |
81
(1) A portion of repurchase debt outstanding as of December 31, 2023 includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). See Item 8, Note 5 — Investment Securities in our audited consolidated financial statements included in this Annual Report on Form 10-K.
The following table presents the amounts of collateralized borrowings outstanding under repurchase facilities as of the end of each quarter, the average amount of collateralized borrowings outstanding under repurchase facilities during the quarter and the highest balance of any month end during the quarter:
| Quarter End | Quarter End Balance | Average Balance in Quarter | Highest Month-End Balance in Quarter | |||||
|---|---|---|---|---|---|---|---|---|
| (in thousands) | ||||||||
| Q1 2022 | 477,422 | 272,282 | 477,422 | |||||
| Q2 2022 | 128,365 | 92,598 | 132,629 | |||||
| Q3 2022 | 67,454 | 50,988 | 67,454 | |||||
| Q4 2022 | 52,544 | 56,426 | 63,357 | |||||
| Q1 2023 | 442,214 | 180,165 | 442,214 | |||||
| Q2 2023 | 340,701 | 101,731 | 340,701 | |||||
| Q3 2023 | 188,101 | 87,279 | 188,101 | |||||
| Q4 2023 | 193,656 | 62,536 | 193,656 |
We utilize short‑term repurchase facilities on our RMBS portfolio and to finance assets for REIT asset test purposes. Over time, the need to purchase securities for REIT asset test purposes will be reduced as we obtain and participate in additional securitizations and acquire assets directly for investment purposes. We will continue to use repurchase facilities on our RMBS portfolio to add additional leverage which increases the yield on those assets. Our use of repurchase facilities is generally highest at the end of any particular quarter, as shown in the table above, where the quarter-end balance and the highest month-end balance in each quarter are typically equivalent.
Securitization Transactions
In December 2023, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans, approximately 60% of which were mortgage loans originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2023-7 issued approximately $397.2 million in face value of bonds. Our proportionate share of 10.36% of the retained bonds and investments in majority owned affiliates (“MOAs”) was approximately $3.5 million, including a retained discount on issuance of approximately $1.4 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $30.9 million and retained cash of $3.6 million, which was used for operational purposes.
We derecognized the mortgage loans sold in AOMT 2023-7 and recorded an investment in majority-owned affiliates located within “other assets” on our consolidated balance sheet as of December 31, 2023.
In August 2023, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans, approximately 36% of which were mortgage loans originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2023-5 issued approximately $260.6 million in face value of bonds. Our proportionate share of 34.42% of the retained bonds and investments in MOAs was approximately $8.7 million, including a retained discount on issuance of approximately $2.7 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $63.4 million and retained cash of $10.7 million, which was used for operational purposes.
We derecognized the mortgage loans sold in AOMT 2023-5 and recorded an investment in majority-owned affiliates located within “other assets” on our consolidated balance sheet as of December 31, 2023.
In June 2023, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, approximately 48% of which were mortgage loans originated by third parties and the remainder of which were originated by our affiliated mortgage origination companies, secured exclusively by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2023-4 issued approximately $259.4 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $197.3 million and retained cash of $35.7 million, which was used for new loan purchases and operational purposes.
We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. We have consolidated the AOMT 2023-4 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2023 and December 31, 2022.
82
In January 2023, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans, approximately 59% of which were mortgage loans originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2023-1 issued approximately $552.9 million in face value of bonds. Our proportionate share of 41.21% of the retained bonds and investments in MOAs was approximately $21.8 million, including a retained discount on issuance of approximately $6.8 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $190.1 million and retained cash of $15.9 million, which was used for operational purposes.
We derecognized the mortgage loans sold in this transaction and recorded an investment in majority-owned affiliate located within “other assets” on our consolidated balance sheet as of December 31, 2023.
In July 2022, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, approximately 48% of which were mortgage loans originated by third parties and the remainder of which were originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2022-4 issued approximately $177.6 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $152.2 million and retained cash of $2.3 million, which was used for operational purposes.
We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. We have consolidated the AOMT 2022-4 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2023 and December 31, 2022.
In February 2022, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, approximately 56% of which were mortgage loans originated by third parties and the remainder of which were originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2022-1 issued approximately $551.8 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $458.3 million and retained cash of $60.9 million, which was used to acquire additional non‑QM loans, pay down repurchase facilities, and acquire other target assets.
We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. We have consolidated the AOMT 2022-1 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2023 and December 31, 2022.
Leverage and Hedging Strategies
We finance our assets with what we believe to be a prudent amount of leverage, which will vary from time to time based upon the particular characteristics of our portfolio, availability of financing, and market conditions.
Subject to maintaining our qualification as a REIT and maintaining our exclusion from regulation as an investment company under the Investment Company Act, we expect to utilize various derivative instruments and other hedging instruments to mitigate interest rate risk, credit risk and other risks. For example, we may enter into hedging transactions with respect to interest rate exposure on one or more of our assets or liabilities. Any such hedging transactions could take a variety of forms, including the use of derivative instruments such as interest rate swap contracts, index swap contracts, interest rate cap or floor contracts, futures or forward contracts, and options.
Cash Availability
Cash and cash equivalents
Our cash balance as of December 31, 2023 was sufficient to meet our liquidity covenants under our financing facilities. We believe that we maintain sufficient cash to continue to meet margin calls on our financing facilities, should such margin calls occur. Due to market volatility, some of our cash was restricted, as further described below, by margin maintenance requirements by certain whole loan financing facility counterparties, along with cash collateral held by counterparties for interest rate futures and repurchase obligations. We may also participate in upcoming securitizations either solely or with other Angel Oak entities. We also have the ability to leverage currently unleveraged securities or whole loan assets, if we deem those actions advisable.
Restricted Cash
Restricted cash of approximately $2.9 million as of December 31, 2023 was comprised of: $2.5 million in interest rate futures margin collateral; and margin collateral for securities sold under agreements to repurchase of $0.3 million. Our counterparties did not require any margin collateral for TBAs as of December 31, 2023.
Restricted cash of approximately $10.6 million as of December 31, 2022 was comprised of: $5.6 million in margin collateral required by certain whole loan financing facility counterparties; $1.1 million in interest rate futures margin collateral, and $3.9 million in
83
margin collateral for securities sold under agreements to repurchase. Our counterparties did not require any margin collateral for TBAs as of December 31, 2022.
Cash Flows
| For the Years Ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2023 | December 31, 2022 | ||||||
| (in thousands) | |||||||
| Cash flows provided by (used in) operating activities | $ | 306,404 | $ | (331,127) | |||
| Cash flow provided by (used in) investing activities | $ | (194,107) | $ | 664,333 | |||
| Cash flows provided by (used in) financing activities | $ | (107,662) | $ | (345,654) | |||
| Net increase (decrease) in cash and restricted cash | $ | 4,635 | $ | (12,448) |
Cash flows provided by operating activities of $306.4 million for the year ended December 31, 2023 as compared to $331.1 million in outflows for the year ended December 31, 2022 were primarily due to net income for the year ended December 31, 2023, compared to a net loss for 2022, along with activity related to the securitization of residential mortgage loans during the year ended December 31, 2023.
Investing cash net outflows of $(194.1) million for the year ended December 31, 2023 as compared to net inflows of $664.3 million for the year ended December 31, 2022 were primarily due to an increase in purchases of RMBS during the year ended December 31, 2023 as compared to 2022.
Financing cash outflows of $(107.7) million for the year ended December 31, 2023 as compared to outflows of $(345.7) million for the year ended December 31, 2022 was primarily due a reduction in loan financing driven by residential loan sale in 2022 and offset by loan purchases in 2023..
Cash Flows - Residential and Commercial Loan Classification
Residential loan activity is recognized in the statement of cash flows as an operating activity, as our residential mortgage loans are generally held for a short period of time with the intent to securitize these loans. Commercial mortgage loan activity is recognized in the statement of cash flows as an investing activity, as our commercial mortgage loan portfolio is generally deemed to be held for investing purposes.
Recent Accounting Pronouncements
Refer to the notes to our consolidated financial statements included in Part II, Item 8, Note 2 — Summary of Significant Accounting Policies, of this Annual Report on Form 10-K for a discussion of recent accounting pronouncements and any expected impact on us.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reported periods. Actual results could differ from those estimates. We expect quarter-to-quarter GAAP earnings volatility from our business activities. This volatility can occur for a variety of reasons, particularly changes in the fair values of consolidated assets and liabilities. In addition, the amount or timing of our reported earnings may be impacted by technical accounting issues and estimates.
Management discusses the ongoing development and selection of the critical accounting policies as set forth below with the Audit Committee of our Board of Directors:
Fair Value Measurements
We report various investments at fair value, including certain eligible financial instruments elected to be accounted for under the fair value option. A fair value measurement represents the price at which an orderly transaction would occur between willing market participants at the measurement date. This definition of fair value focuses on exit price and prioritizes the use of market-based inputs over entity-specific inputs when determining fair value. Inputs may be observable (reflecting assumptions that market participants would use in pricing the asset or liability based on market data obtained from sources independent of the reporting entity) or unobservable (the entity’s own assumptions).
A fair value hierarchy for inputs is implemented in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs are used when available. The availability of valuation techniques and the ability to attain observable inputs can vary from investment to investment and are affected by a wide variety of factors, including the
84
type of investment, whether the investment is newly issued and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the transaction.
The fair value hierarchy is categorized into three broad levels (Levels 1, 2, and 3) based on the inputs as described in Part II, Item 8, Note 10 – Fair Value Measurements. The degree of judgment exercised in determining fair value is significant for investments categorized in Level 2, and greatest for investments categorized in Level 3, as the inputs to these levels are less observable or unobservable in the market, and therefore the determination of fair value requires more judgment. Because of the inherent uncertainty of valuation, those estimated values may be materially higher or lower than the values that would have been used had a ready market for the investments existed.
Valuation estimates are subject to uncertainty due to inherently subjective valuation inputs. The most significant valuation estimates to us regarding assets are those for residential mortgage loans (including residential mortgage loans in securitization trusts) and Non-Agency RMBS, as those two categories of assets are the largest asset classes on our balance sheet subject to Level 2 or Level 3 valuation estimates. The most significant valuation estimates to us regarding liabilities relates to the portion of the non-recourse securitization obligations, collateralized by residential mortgage loans, for which the fair value option was elected, which is subject to Level 2 valuation estimates. The assumptions regarding valuations for these asset and liability categories are described as follows:
•Residential Mortgage Loans (including Residential Mortgage Loans in Securitization Trusts) - Our company recognizes residential mortgage loans at fair value. The fair value of the residential mortgage loans is predominantly based on trading activity observed in the marketplace, provided by a third‑party pricing service. The third‑party pricing service obtains comparative pricing from banks, brokers, hedge funds, REITs and from its own brokerage business. The third‑party pricing service also maintains a spread matrix created from trading levels observed in the secondary market and from indications of holding values in client investments. The spreads are meant to depict the required spread demanded by investors in the current environment. The matrix is segregated by loan structure type (hybrid arm, fixed rate, home equity line of credit, second lien, pay option arm, etc.), delinquency status, and loan to value strata. Significant matrix inputs are analyzed at the loan level. The performing residential mortgage loans are categorized as Level 2 in the fair value hierarchy, while non‑performing loans are categorized as Level 3 given their limited marketability and availability of observable valuation inputs. Both Level 2 and Level 3 loans matrix inputs include collateral behavioral models including prepayment rates, default rates, loss severity, and discount rates.
•Non‑Agency RMBS (“Non‑Agency”) - Non‑Agencies consist of investments in collateralized mortgage obligations. Our company utilizes PriceServe, Bank of America’s independent fixed income pricing service, as the primary valuation source for the investments. PriceServe obtains its price quotes from actual sales or quotes for sale of the same or similar securities and/or provides model‑based valuations that consider inputs derived from recent market activity including default rates, conditional prepayment rates, loss severity, expected yield to maturity, baseline Discount Margin/Yield, recovery assumptions, tranche type, collateral coupon, age and loan size and other inputs specific to each security. These quotes are most reflective of the price that would be achieved if the security was sold to an independent third party on the date of the consolidated financial statements. Non‑Agencies are categorized in Level 2 of the fair value hierarchy.
•Non-recourse securitization obligations, collateralized by residential mortgage loans - The portion of this obligation for which we have elected the fair value option uses the prices of the underlying bonds securing the related residential mortgage loans in securitization trusts. Our company utilizes PriceServe, Bank of America’s independent fixed income pricing service, as the primary valuation source for these bonds. PriceServe obtains its price quotes from actual sales or quotes for sale of the same or similar securities and/or provides model‑based valuations that consider inputs derived from recent market activity including default rates, conditional prepayment rates, loss severity, expected yield to maturity, baseline discount margin/yield, recovery assumptions, tranche type, collateral coupon, age and loan size, and other inputs specific to each security. We believe that these quotes are most reflective of the price that would be achieved if the bonds were sold to an independent third party on the date of the consolidated financial statements. The portion of this liability for which we have elected the fair value option is categorized as Level 2 in the fair value hierarchy.
Variable Interest Entities
A VIE is defined as an entity in which equity investors (i) do not have the characteristics of a controlling financial interest, and/or (ii) do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated by its primary beneficiary, which is defined as the party that has both (a) the power to control the activities that most significantly impact the VIE's economic performance and (b) the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE. For VIEs that do not have substantial on-going activities, the power to direct the activities that most significantly impact the VIE’s economic performance may be determined by an entity’s involvement with the design and structure of the VIE.
VIEs for which we are considered to be the primary beneficiary:
85
Determining the primary beneficiary of a VIE requires judgment. We determined that for the securitizations we consolidate, our ownership provides us with the obligation to absorb losses or the right to receive benefits from the VIE that could be significant to the VIE. In addition, we have the power to direct the activities of the VIEs that most significantly impact the VIEs’ economic performance, or power, or we were determined to have power in connection with our involvement with the structure and design of the VIE.
The securitization trusts are structured as entities that receive principal and interest on the underlying collateral and distribute those payments to the security holders. The assets held by the securitization entities are restricted in that they can only be used to fulfill the obligations of the securitization entity. Our risks associated with our involvement with these VIEs are limited to our risks and rights as a holder of the security we have retained as well as certain risks which may occur when we act as either the sponsor and/or depositor of and the seller, directly or indirectly to, the securitization entities.
Our interest in the assets held by consolidated securitization vehicles, which are consolidated on our consolidated balance sheets, is restricted by the structural provisions of these trusts, and a recovery of our investment in the vehicles will be limited by each entity’s distribution provisions. The liabilities of the securitization vehicles, which are also consolidated on our consolidated balance sheets, are non-recourse to us, and can only be satisfied using proceeds from each securitization vehicle’s respective asset pool.
The assets of securitization entities are comprised of RMBS or residential mortgage loans.
VIEs for which we are not considered to be the primary beneficiary:
We perform ongoing reassessments of whether changes in the facts and circumstances regarding our involvement with a VIE causes our consolidation conclusion to change.
FY 2022 10-K MD&A
SEC filing source: 0001766478-23-000036.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with our historical consolidated financial statements and the notes thereto appearing elsewhere in this Annual Report on Form 10-K. Some of the information contained in this discussion and analysis, including information with respect to our business strategies, our expectations regarding the future performance of our business, and the other non-historical statements contained herein, are forward-looking statements. Our actual results may differ materially from those anticipated in any forward-looking statements as a result of many factors, including those set forth under “Risk Factors” and “Special Note Regarding Forward-Looking Statements” elsewhere in this Annual Report on Form 10-K.
General
Angel Oak Mortgage REIT, Inc. is a real estate finance company focused on acquiring and investing in first lien non-QM loans and other mortgage-related assets in the U.S. mortgage market. Our strategy is to make credit-sensitive investments primarily in newly-originated first lien non-QM loans that are primarily made to higher-quality non-QM loan borrowers and primarily sourced from Angel Oak’s proprietary mortgage lending platform, Angel Oak Mortgage Lending, which operates through a wholesale channel and has a national origination footprint. We also may invest in other residential mortgage loans, RMBS, and other mortgage-related assets, which, collectively with non-QM loans, we refer to as our target assets. Further, we may identify and acquire our target assets through the secondary market when market conditions and asset prices are conducive to making attractive purchases. Our objective is to generate attractive risk-adjusted returns for our stockholders, through cash distributions and capital appreciation, across interest rate and credit cycles.
We are externally managed and advised by our Manager, a registered investment adviser under the Investment Advisers Act of 1940 (the “Advisers Act”) and an affiliate of Angel Oak Capital, a leading alternative credit manager with market leadership in mortgage credit that includes asset management, lending and capital markets. Angel Oak Capital was established in 2009 and had approximately $17.4 billion in assets under management as of December 31, 2022 across its private credit strategies, public funds, and separately managed accounts, including approximately $9.2 billion of mortgage‑related assets. Angel Oak Mortgage Lending is a market leader in non‑QM loan production and, as of December 31, 2022, had originated over $17.1 billion in total non‑QM loan volume since its inception in 2011. Angel Oak is headquartered in Atlanta and has approximately 400 employees across its enterprise.
Through our relationship with our Manager, we benefit from Angel Oak’s vertically integrated platform and in‑house expertise, providing us with the resources that we believe are necessary to generate attractive risk‑adjusted returns for our stockholders. Angel Oak Mortgage Lending provides us with proprietary access to non‑QM loans, as well as transparency over the underwriting process and the ability to acquire loans with our desired credit and return profile. We believe our ability to identify and acquire target assets through the secondary market is bolstered by Angel Oak’s experience in the mortgage industry and expertise in structured credit investments. In addition, we believe we have significant competitive advantages due to Angel Oak’s analytical investment tools, extensive relationships in the financial community, financing and capital structuring skills, investment surveillance capabilities, and operational expertise.
We have elected to be taxed as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2019. Commencing with our taxable year ended December 31, 2019, we believe that we have been organized and operated, and we intend to continue to operate in conformity with the requirements for qualification and taxation as a REIT under the Internal Revenue Code of 1986 (the “Code”). Our qualification as a REIT, and maintenance of such qualification, depends on our ability to meet, on a continuing basis, various complex requirements under the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels, and the concentration of ownership of our stock. We also intend to operate our business in a manner that will allow us to maintain our exclusion from regulation as an investment company under the Investment Company Act. Our common stock commenced trading on the New York Stock Exchange on June 17, 2021.
We expect to derive our returns primarily from the difference between the interest we earn on loans we make and our cost of capital, as well as the returns from bonds, including risk retention securities, that are retained after securitizing the underlying loan collateral.
SEC Order Regarding an Affiliate of Our Manager
On August 10, 2022, the SEC accepted offers of settlement from Angel Oak Capital, an affiliate of our Manager, and Ashish Negandhi, a former portfolio manager at Angel Oak Capital, and entered an administrative order against both Angel Oak Capital and Mr. Negandhi. The settlement and administrative order relate to AOMT 2018-PB1, a securitization issued in 2018. AOMT 2018-PB1 was issued before we commenced operations, and we were therefore not involved with and did not invest in AOMT 2018-PB1.
AOMT 2018-PB1 was a one-off, first-of-its-kind, $90 million securitization with fix-and-flip loans as the underlying collateral. Fix-and-flip loans are loans made to borrowers for the purpose of purchasing, renovating, and selling residential properties. These loans were originated by an affiliate of Angel Oak Capital, Angel Oak Prime Bridge, which ceased originating loans in 2019. Angel Oak Capital and its affiliates have not issued another securitization solely backed by this type of collateral.
The SEC’s order concluded that Angel Oak Capital and Mr. Negandhi made inaccurate disclosure of mortgage delinquency rates when reporting on the performance of AOMT 2018-PB1 in violation of the Securities Act and the Advisers Act. The inaccuracies related to
55
the use of funds held in escrow accounts (funds held to reimburse borrowers for renovations to the properties) to cure loan delinquencies. Angel Oak Capital and Mr. Negandhi did not admit or deny these findings. The order does not allege that Angel Oak Capital or Mr. Negandhi acted with fraudulent intent. The SEC accepted Angel Oak Capital’s and Mr. Negandhi’s offers to settle the case. Angel Oak Capital and Mr. Negandhi paid fines of $1,750,000 and $75,000, respectively, were censured, and agreed to cease and desist from future violations.
Trends and Recent Developments
Overall macroeconomic environment and its effect on us
The 2022 macroeconomic environment was significantly more challenging than 2021, and was defined by volatility and uncertainty in the financial markets. In an effort to combat historically high inflation, the U.S. Federal Reserve Bank of the United States (the “Fed”) approved an unprecedented seven increases to the federal funds rate over the course of the year, commencing in March 2022. These increases took the benchmark interest rate from 0.25% as of December 31, 2021, to 4.75% as of December 31, 2022, marking its highest level in 15 years (i.e., prior to the Great Financial Crisis of 2008). The Fed has raised the federal funds rate by an additional 25 basis points to date in 2023, and has stated that it anticipates that “ongoing increases” in its target range will be appropriate in order to attain a stance of monetary policy that is sufficiently restrictive to return inflation to its goal of 2% per year.
An increase in the federal funds rate generally has the effect of raising borrowing rates for all types of consumer credit, including mortgages. Sharply rising interest rates over 2022 resulted in a slowdown of mortgage origination and refinancing activity, as the average conforming 30-year mortgage rate with no points averaged approximately 6.7% by the end of the third quarter of 2022, remaining stable through the fourth quarter of 2022 — more than double that same metric as of December 2021.
We believe that a further increase in interest rates from the previous historically low levels is unlikely to significantly affect demand for non-QM mortgages; however, in 2022, the rapid increase in interest rates, the widening of interest rate spreads, and widespread market uncertainty negatively affected the valuation of our portfolio, which incurred significant unrealized losses for the year, offset partially by realized gains from our interest rate hedging activity. Additionally, the sharp increase in interest rates over a short period of time resulted in a volatile and unpredictable environment for securitizing loans.
Our investment performance
Net Interest Margin (“NIM”). Our NIM compressed in 2022 as our portfolio of residential whole loans was primarily originated at lower coupons, while our interest expense increased due to floating rate increases based on the Secured Overnight Financing Rate (“SOFR”).
Net realized loss. Our net realized loss for the year ended December 31, 2022 was primarily due to a bulk sale of certain residential mortgage loans during the fourth quarter of 2022, substantially offset by realized gains on interest rate futures and TBAs.
Net unrealized loss. Our net unrealized loss resulted primarily from mark-to-market valuations on our residential mortgage loans - at fair value and residential mortgage loans in securitization trusts - at fair value. Loan valuations decrease as interest rate spreads widen, and loans originated at lower coupons decrease in value as current interest rates increase.
Summary of Securitization Activity
Subsequent to December 31, 2022, on January 31, 2023, we participated in an approximately $580.5 million scheduled principal balance securitization transaction (AOMT 2023-1) backed by a pool of residential mortgage loans. We contributed loans with a scheduled principal balance of $241.3 million, with other Angel Oak entities contributing the remaining balance. We may strategically enter into similar securitizations with other Angel Oak entities in the future, and / or issue securitizations where we are the sole participant, as we did in 2022 and 2021, as further described below.
On February 11, 2022, we issued AOMT 2022-1, securitizing a total of $537.6 million of unpaid principal balance of seasoned residential non-QM mortgage loans. On July 13, 2022, we issued AOMT 2022-4, securitizing a total of $184.7 million of unpaid principal balance of seasoned residential non-QM mortgage loans. The issuance of AOMT 2022-1 and AOMT 2022-4, along with our 2021 issuances of AOMT 2021-4 and AOMT 2021-7, securitized a total of approximately $1.4 billion of unpaid principal balance of seasoned residential non-QM mortgage loans. We issued these securitizations as the sole participant in the securitization. We own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds, and are the sole member of the Depositor entity in these securitizations. Given the accounting rules surrounding these types of transactions, we have consolidated these securitizations, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of the applicable balance sheet dates.
The securitizations in which we participated in 2020 and 2019 were securitization transactions entered into with other Angel Oak entities, where we contributed residential mortgage loans to securitization vehicles along with the other Angel Oak entities. For these securitizations, we did not meet the accounting rules to be considered a “primary beneficiary” of the applicable securitization vehicle, and
56
therefore, for these securitizations, the bonds retained in the securitization are held on our consolidated balance sheets as of December 31, 2022 and December 31, 2021.
Purchases and Sale of Whole Loans
During the year ended December 31, 2022, we purchased $995.2 million in residential whole loans. These purchases were completed by the third quarter of 2022. We paused purchases of residential whole loans in the fourth quarter of 2022 in order to preserve capital and increase flexibility.
On November 18, 2022, we sold, on a servicing released basis, residential mortgage loans with a gross weighted average coupon of approximately 4.5%, and a cost basis of approximately $315.6 million and a carrying value of $267.6 million. The purchase price for the mortgage loans acquired by the buyer was $252.7 million, and in conjunction with the sale, we repaid $221.2 million of warehouse financing debt. The sale of these lower-coupon loans reduced debt and released cash, mitigating risk to our capital structure. Additionally, during the year ended December 31, 2022, we sold commercial loans with an unpaid principal balance of $11.2 million and market value of $10.5 million for cash proceeds of $11.0 million.
Whole loan financing arrangements
Our lender base is fluid and we intend to enter into new agreements and / or exit agreements as we deem prudent, in accordance with our needs and in accordance with our core financial strategy of purchasing whole loans and retaining them until securitized. See Item 7, Liquidity and Capital Resources, for a full description of our financing arrangements. Our total borrowing capacity was $1.2 billion as of December 31, 2022. Highlights of whole loan financing facilities activity over 2022 is as follows:
•On April 13, 2022, we entered into a a master repurchase agreement with a multinational bank (“Multinational Bank 1”), the maximum borrowing base of which was increased on August 4, 2022 by $260.0 million to $600.0 million.
•On October 4, 2022, we entered into short-term master repurchase agreements with two affiliated institutional investors (“Institutional Investors A and B”) for a pool of loans with financing of approximately $168.7 million. This short-term financing was paid in full in January 2023, and the master repurchase agreements were terminated simultaneously therewith.
•On December 19, 2022, the facility limit under a master repurchase agreement with a multinational bank (“Global Investment Bank 3”) was increased by $86.0 million to $286.0 million by adding a static pool of additional mortgage loans to the facility. Furthermore, the termination date of the facility was extended to December 19, 2023; however, the amendment did not extend the revolving period, which ended on December 19, 2022. Additionally, the amendment generally removed “mark to market” provisions from the previous agreement, and requires an economic interest rate hedging account to be maintained to the reasonable satisfaction of Global Investment Bank 3, which is for its benefit of and under its sole control.
•During 2022, various financing facilities were either allowed to expire by their terms or were terminated by us.
Key Financial Metrics
As a real estate finance company, we believe the key financial measures and indicators for our business are Distributable Earnings, Distributable Earnings Return on Average Equity, Book Value per Share of Common Stock, and Economic Book Value per Share of Common Stock.
57
Distributable Earnings
Distributable Earnings is a non‑GAAP measure and is defined as net income (loss) allocable to common stockholders as calculated in accordance with generally accepted accounting principles in the United States of America (“GAAP”), excluding (1) unrealized gains and losses on our aggregate portfolio, (2) impairment losses, (3) extinguishment of debt, (4) non-cash equity compensation expense, (5) the incentive fee earned by our Manager, (6) realized gains or losses on swap terminations and (7) certain other nonrecurring gains or losses. We believe that the presentation of Distributable Earnings provides investors with a useful measure to facilitate comparisons of financial performance among our REIT peers, but has important limitations. We believe Distributable Earnings as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. As a REIT, we are generally required to distribute at least 90% of our annual REIT taxable income and to pay U.S. federal income tax at the regular corporate rates to the extent that we annually distribute less than 100% of such taxable income. Given these requirements and our belief that dividends are generally one of the principal reasons that stockholders invest in our common stock, generally we intend to attempt to pay dividends to our stockholders in an amount equal to our REIT taxable income, if and to the extent authorized by our Board of Directors. Distributable Earnings is one of a number of factors considered by our Board of Directors in declaring dividends and, while not a direct measure of REIT taxable income, over time, the measure can be considered a useful indicator of our dividends. Distributable Earnings should not be viewed in isolation and is not a substitute for net income computed in accordance with GAAP. Our methodology for calculating Distributable Earnings may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our Distributable Earnings may not be comparable to similar measures presented by other REITs.
We also use Distributable Earnings to determine the incentive fee, if any, payable to our Manager pursuant to the management agreement (the “Management Agreement”) that we and Angel Oak Mortgage Operating Partnership, LP (the “Operating Partnership”) entered into with our Manager upon the completion of our initial public offering (“IPO”) on June 21, 2021. For information on the fees that are payable to our Manager under the Management Agreement, see Part II, Item 8, Note 13 – Related Party Transactions.
Distributable Earnings were approximately $19.4 million and $34.2 million for the years ended December 31, 2022 and 2021, respectively. The table below sets forth a reconciliation of net income allocable to common stockholders, calculated in accordance with GAAP, to Distributable Earnings for the years ended December 31, 2022 and 2021:
| December 31, 2022 | December 31, 2021 | |||||
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| Net income (loss) allocable to common stockholders | $ | (187,847) | $ | 21,098 | ||
| Adjustments: | ||||||
| Net other-than-temporary credit impairment losses | — | — | ||||
| Net unrealized (gains) losses on derivatives | (13,054) | 7,688 | ||||
| Net unrealized (gains) losses on residential loans in securitization trusts and non-recourse securitization obligation | 67,401 | 1,949 | ||||
| Net unrealized (gains) losses on residential loans | 146,347 | 1,956 | ||||
| Net unrealized (gains) losses on commercial loans | 844 | (231) | ||||
| Net unrealized (gains) losses on financial instruments at fair value | — | — | ||||
| (Gains) losses on extinguishment of debt | — | — | ||||
| Non-cash equity compensation expense | 5,753 | 1,715 | ||||
| Incentive fee earned by the Manager | — | — | ||||
| Realized gains (losses) on terminations of interest rate swaps | — | — | ||||
| Total other non-recurring (gains) losses | — | — | ||||
| Distributable Earnings | $ | 19,444 | $ | 34,175 |
58
Distributable Earnings Return on Average Equity
Distributable Earnings Return on Average Equity is a non-GAAP measure and is defined as annual or annualized Distributable Earnings divided by average total common stockholders’ equity. We believe that the presentation of Distributable Earnings Return on Average Equity provides investors with a useful measure to facilitate comparisons of financial performance among our REIT peers, but has important limitations. Additionally, we believe Distributable Earnings Return on Average Equity provides investors with additional detail on the Distributable Earnings generated by our invested equity capital. We believe Distributable Earnings Return on Average Equity as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. Therefore, Distributable Earnings Return on Average Equity should not be viewed in isolation and is not a substitute for net income computed in accordance with GAAP. Our methodology for calculating Distributable Earnings Return on Average Equity may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our Distributable Earnings Return on Average Equity may not be comparable to similar measures presented by other REITs. Set forth below is our computation of Distributable Earnings Return on Average Equity for the years ended December 31, 2022 and 2021:
| December 31, 2022 | December 31, 2021 | |||||
|---|---|---|---|---|---|---|
| ($ in thousands) | ||||||
| Distributable Earnings | $ | 19,444 | $ | 34,175 | ||
| Average total common stockholders’ equity | $ | 355,944 | $ | 369,749 | ||
| Distributable Earnings Return on Average Equity | 5.46 | % | 9.24 | % |
Book Value per Share of Common Stock
The following table sets forth the calculation of our book value per share of common stock as of each quarter-end date of 2022 and as of December 31, 2021:
| December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands except for share and per share data) | |||||||||||||||||||
| Total stockholders’ equity | $ | 236,479 | $ | 264,957 | $ | 367,284 | $ | 421,436 | $ | 491,390 | |||||||||
| Preferred stock | — | (101) | (101) | (101) | (101) | ||||||||||||||
| Common stockholders’ equity | $ | 236,479 | $ | 264,856 | $ | 367,183 | $ | 421,335 | $ | 491,289 | |||||||||
| Number of shares of common stock outstanding at period end | 24,925,357 | 24,925,357 | 24,925,930 | 25,085,796 | 25,227,328 | ||||||||||||||
| Book value per share of common stock | $ | 9.49 | $ | 10.63 | $ | 14.73 | $ | 16.80 | $ | 19.47 |
Economic Book Value per Share of Common Stock
“Economic book value” is a non-GAAP financial measure of our financial position. To calculate our economic book value, the portions of our non-recourse financing obligation held at amortized cost are adjusted to fair value. These adjustments are also reflected in the table below in our end of period common stockholders’ equity. Management considers economic book value to provide investors with a useful supplemental measure to evaluate our financial position as it reflects the impact of fair value changes for our legally held retained bonds, irrespective of the accounting model applied for GAAP reporting purposes. Economic book value does not represent and should not be considered as a substitute for book value per share of common stock or stockholders’ equity, as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
The following table sets forth a reconciliation from GAAP total stockholders’ equity and book value per share of common stock to economic book value and economic book value per share of common stock as of each quarter-end date of 2022 and as of December 31, 2021:
59
| December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands except for share and per share data) | |||||||||||||||||||
| GAAP total stockholders’ equity | $ | 236,479 | $ | 264,957 | $ | 367,284 | $ | 421,436 | $ | 491,390 | |||||||||
| Preferred stock | — | (101) | (101) | (101) | (101) | ||||||||||||||
| GAAP total common stockholders’ equity for book value per share of common stock | $ | 236,479 | $ | 264,856 | $ | 367,183 | $ | 421,335 | $ | 491,289 | |||||||||
| Adjustments: | |||||||||||||||||||
| Fair value adjustment for securitized debt held at amortized cost | 90,348 | 57,596 | 32,863 | 20,443 | 1,079 | ||||||||||||||
| Stockholders’ equity including economic book value adjustments | $ | 326,827 | $ | 322,452 | $ | 400,046 | $ | 441,778 | $ | 492,368 | |||||||||
| Number of shares of common stock outstanding at period end | 24,925,357 | 24,925,357 | 24,925,930 | 25,085,796 | 25,227,328 | ||||||||||||||
| Book value per share of common stock | $ | 9.49 | $ | 10.63 | $ | 14.73 | $ | 16.80 | $ | 19.47 | |||||||||
| Economic book value per share of common stock | $ | 13.11 | $ | 12.94 | $ | 16.05 | $ | 17.61 | $ | 19.52 |
Results of Operations
Our results of operations presented herein for the year ended December 31, 2021 do not reflect the expenses typically associated with being a public company for a full reporting period, including increased insurance, legal, and accounting fees, full periods of equity compensation expense, expenses incurred in complying with the reporting and other requirements of the Securities Exchange Act of 1934 (the “Exchange Act”), the payment of a base management fee to our Manager as a result of differences in the way fees and expense reimbursements are calculated under the Management Agreement compared to the pre-IPO management agreement as among us, our Manager and Angel Oak Mortgage Fund, LP (“Angel Oak Mortgage Fund”), our sole common stockholder prior the IPO (the “pre-IPO management agreement”), and the payment of increased directors’ fees for our independent directors. Additionally, pursuant to the Management Agreement, we are required to reimburse our Manager for its operating expenses, including third‑party expenses, incurred on our behalf; and our Manager is also entitled to reimbursement for costs of the wages, salaries, and benefits incurred by our Manager for our dedicated Chief Financial Officer and Treasurer and a proportionate amount of the costs of the wages, salaries, and benefits of our former Chief Executive Officer and President (who, after the completion of the IPO until his separation from the Company on September 28, 2022, dedicated a substantial majority of his business time to us) based on the percentage of his business time spent on our matters during his time of service, and any other dedicated or partially dedicated employees based on the percentage of each such person’s working time spent on matters related to us.
60
Year Ended December 31, 2022, Compared to the Year Ended December 31, 2021
The following table sets forth a summary of our results of operations for the years ended December 31, 2022 and 2021:
| December 31, 2022 | December 31, 2021 | |||||
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| INTEREST INCOME, NET | ||||||
| Interest income | $ | 115,544 | $ | 60,555 | ||
| Interest expense | 63,024 | 11,476 | ||||
| NET INTEREST INCOME | 52,520 | 49,079 | ||||
| REALIZED AND UNREALIZED LOSSES, NET | ||||||
| Net realized loss on mortgage loans, derivative contracts, RMBS, and CMBS | (8,717) | (4,926) | ||||
| Net unrealized loss on mortgage loans, debt at fair value option, and derivative contracts | (201,753) | (2,392) | ||||
| TOTAL REALIZED AND UNREALIZED LOSSES, NET | (210,470) | (7,318) | ||||
| EXPENSES | ||||||
| Operating expenses | 12,179 | 6,060 | ||||
| Due diligence and transaction costs | 1,376 | 2,551 | ||||
| Stock compensation | 5,753 | 1,715 | ||||
| Operating expenses incurred with affiliate | 3,096 | 2,828 | ||||
| Securitization costs | 3,137 | — | ||||
| Management fee incurred with affiliate | 7,799 | 5,894 | ||||
| Total operating expenses | 33,340 | 19,048 | ||||
| INCOME (LOSS) BEFORE INCOME TAXES | (191,290) | 22,713 | ||||
| Income tax expense (benefit) | (3,457) | 1,600 | ||||
| NET INCOME (LOSS) | (187,833) | 21,113 | ||||
| Preferred dividends | (14) | (15) | ||||
| NET INCOME (LOSS) ALLOCABLE TO COMMON STOCKHOLDERS | $ | (187,847) | $ | 21,098 | ||
| Other comprehensive income (loss) | (24,127) | 4,039 | ||||
| TOTAL COMPREHENSIVE INCOME (LOSS) | $ | (211,974) | $ | 25,137 |
61
Net Interest Income
The following table sets forth the components of net interest income for the years ended December 31, 2022 and 2021:
| December 31, 2022 | December 31, 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||
| Interest income | Interest income / expense | Average balance | Interest income / expense | Average balance | |||||||||||
| Residential mortgage loans | $ | 51,634 | $ | 1,082,632 | $ | 25,705 | $ | 544,440 | |||||||
| Residential mortgage loans in securitization trusts | 48,022 | 1,004,632 | 7,709 | 153,158 | |||||||||||
| Commercial mortgage loans | 1,137 | 15,392 | 641 | 9,284 | |||||||||||
| RMBS | 13,613 | 384,038 | 24,221 | 264,095 | |||||||||||
| CMBS | 778 | 8,886 | 2,266 | 11,142 | |||||||||||
| U.S. Treasury Securities | 8 | 46,153 | 7 | 58,076 | |||||||||||
| Other interest income (1) | 352 | 41,684 | 6 | 32,050 | |||||||||||
| Total interest income | 115,544 | 60,555 | |||||||||||||
| Interest expense | |||||||||||||||
| Notes payable | 35,621 | 916,772 | 8,682 | 350,919 | |||||||||||
| Non-recourse securitization obligation, collateralized by residential mortgage loans | 25,654 | 967,787 | 2,457 | 141,133 | |||||||||||
| Repurchase facilities | 1,749 | 155,856 | 337 | 209,502 | |||||||||||
| Total interest expense | 63,024 | 11,476 | |||||||||||||
| Net interest income | $ | 52,520 | $ | 49,079 |
(1) Primarily comprised of interest received on cash deposits, including interest earned on margin cash collateral.
Net interest income for the years ended December 31, 2022 and 2021 was $52.5 million and $49.1 million, respectively. Net interest income increased by approximately $3.4 million for the year ended December 31, 2022 as compared to 2021, primarily due to interest income generated from our target asset purchases, offset by increased borrowing rates on our warehouse loan facilities, which are based on a short-term SOFR plus a pricing spread, which borrowing rates increased during 2022.
Total Realized and Unrealized Gains (Losses)
The components of total realized and unrealized gains (losses), net for the years ended December 31, 2022 and 2021 are set forth as follows:
| December 31, 2022 | December 31, 2021 | |||||
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| Realized and unrealized gain (loss) on residential mortgage loans | $ | (213,528) | $ | 378 | ||
| Realized and unrealized loss on residential loans held in securitization trusts | (71,526) | $ | (3,427) | |||
| Realized loss on RMBS | (10,820) | (15,113) | ||||
| Realized loss on CMBS | (1,520) | (971) | ||||
| Realized and unrealized gain (loss) on commercial mortgage loans | (1,296) | 355 | ||||
| Unrealized appreciation (depreciation) on interest rate futures | 2,939 | (530) | ||||
| Realized and unrealized gain (loss) on TBAs | 17,411 | (1,255) | ||||
| Realized gain on interest rate futures | 67,870 | 13,253 | ||||
| Realized and unrealized loss on U.S. Treasury Securities | — | (8) | ||||
| Total realized and unrealized gains (losses), net | $ | (210,470) | $ | (7,318) |
For the years ended December 31, 2022 and 2021, total realized and unrealized gains (losses), net, were losses of $210.5 million and $7.3 million, respectively. For the year ended December 31, 2022, a decrease in mark-to-market valuations on our portfolios of residential mortgage loans and loans in securitization trust were the primary drivers of the total unrealized loss. Additionally, the aforementioned sale of residential mortgage loans on November 18, 2022 contributed $63.5 million of realized losses to the total of realized losses, which were
62
partially offset by realized gains on interest rate hedging activity. Comparatively, for the year ended December 31, 2021, residential mortgage loan valuations were generally stable or favorable, and realized gain (loss) activity on residential mortgage loans was generally immaterial, limited to losses on loan premiums on loans paid in full.
For the year ended December 31, 2021, the total realized and unrealized loss was primarily due to realized loss on RMBS due to increased prepayment speeds during 2021 on the IO and XS tranches that we typically hold from prior securitizations. Our interest rate futures, as a partial economic hedge against residential loan valuations, performed as expected in 2021 and more than offset the unrealized losses experienced in our portfolio of residential loans held in securitization trusts.
Expenses
Operating Expenses
For the years ended December 31, 2022 and 2021, our operating expenses were $12.2 million and $6.1 million, respectively. The increase in operating expenses during the year ended December 31, 2022 was due to an increase in costs due to being a newly-public company for a full year, including increased insurance, audit, and legal fees. We also experienced an increase in loan administration costs, commensurate with an increase in the number of loans in our overall portfolio during the comparative period, as our residential loans held in securitization trusts recorded on our balance sheets are administered by us.
Due Diligence and Transaction Costs
For the years ended December 31, 2022 and 2021, our due diligence and transaction costs were $1.4 million and $2.6 million, respectively. The decrease in these costs was due to whole loan acquisition diligence costs, which decreased over the comparative period as we purchased fewer whole loans during the year ended December 31, 2022 as compared to the year ended December 31, 2021, as we paused loan purchases in the fourth quarter of 2022.
Stock Compensation
For the years ended December 31, 2022 and 2021, our stock compensation expense was $5.8 million and $1.7 million, respectively. Our stock compensation expense for the year ended December 31, 2022 included a $2.6 million one-time expense resulting from the accelerated vesting of stock awards for our former Chief Executive Officer and President, due to his separation from the Company, in accordance with the Company’s Executive Severance and Change in Control Plan (the “Executive Severance Agreement”). Our stock compensation expense for 2021 included approximately six months of expense, as the initial equity awards were granted on the IPO date of June 21, 2021. Our restricted stock awards generally vest over one, three, or four years (depending on the tranche of award), commencing on the one year anniversary of the grant date.
Operating Expenses Incurred with Affiliate
For the years ended December 31, 2022 and 2021, our operating expenses incurred with affiliate were $3.1 million and $2.8 million, respectively. These expenses increased due to both a severance accrual as further described below, and the allocated time of partially and fully dedicated employees’ compensation being reimbursed by us, which increased over the comparative period due to more partially and fully dedicated employees’ time being allocated to us.
On September 28, 2022, we recorded a $1.4 million severance accrual in accordance with the Executive Severance Agreement relating to the separation of our former Chief Executive Officer and President. This accrued severance is expected to be paid in 2023.
Securitization expenses
For the year ended December 31, 2022, our securitization expenses were $3.1 million. There were no securitization expenses incurred during the year ended December 31, 2021 as the non-recourse securitization debt of the AOMT 2021-4 and AOMT 2021-7 securitizations is held at amortized cost, and thus, the debt issuance costs involved in those securitizations were capitalized against the securitization obligation and are amortized to interest expense over time.
Management Fee Incurred with Affiliate
Prior to the completion of the IPO, we were required to pay our Manager, in cash, a management fee pursuant to the pre-IPO management agreement. The management fee payable under the pre-IPO management agreement was calculated based on the Actively Invested Capital (as defined in the pre-IPO management agreement) of the limited partners in Angel Oak Mortgage Fund, which we believe is reflective of a typical management fee payable by a private investment vehicle.
The pre-IPO management agreement terminated on the completion of the IPO, and we and the Operating Partnership subsequently entered into the Management Agreement with our Manager effective as of the completion of the IPO. Pursuant to the Management
63
Agreement, our Manager is entitled to a base management fee, which is calculated based on our Equity (as defined in the Management Agreement), and an incentive fee based on certain performance criteria, as well as a termination fee in certain cases and reimbursement of certain expenses as described in the Management Agreement.
For the years ended December 31, 2022 and 2021, our management fee incurred with affiliate was $7.8 million and $5.9 million, respectively. The increase is due to the increase in our average Equity (as defined in the Management Agreement) for the year ended December 31, 2022 as compared to the same period in 2021. The calculation of Equity for the purposes of the Management Agreement includes the addition of Distributable Earnings, which is the primary departure from the calculation of equity in accordance with GAAP, which has caused Equity (as defined in the Management Agreement) to increase despite a decrease in our equity calculated in accordance with GAAP.
Income Taxes
During the year ended December 31, 2022, we recorded an income tax benefit of approximately $3.5 million based on our expectation of a recovery of income taxes arising from losses incurred relating to our taxable REIT subsidiary (“TRS”). During the year ended December 31, 2021, we incurred an income tax expense of approximately $1.6 million based on an expectation of income taxes incurred on activities relating to income derived from our TRS.
Our Portfolio
As of December 31, 2022, our portfolio consisted of approximately $2.9 billion of residential mortgage loans, RMBS, and other target assets. The following table sets forth additional information regarding our portfolio, including the manner in which our equity capital was allocated among investment types, as of December 31, 2022:
| Fair Value | Collateralized Debt | Allocated Capital | % of Total Capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio: | ($ in thousands) | |||||||||||||
| Residential mortgage loans | $ | 770,982 | $ | 639,870 | $ | 131,112 | 55.4 | % | ||||||
| Residential mortgage loans in securitization trust | 1,027,442 | 1,003,485 | 23,957 | 10.1 | % | |||||||||
| Commercial mortgage loans | 9,458 | — | 9,458 | 4.0 | % | |||||||||
| Total whole loan portfolio | $ | 1,807,882 | $ | 1,643,355 | $ | 164,527 | 69.5 | % | ||||||
| Investment securities | ||||||||||||||
| RMBS | $ | 1,055,338 | 52,544 | $ | 1,002,794 | 424.1 | % | |||||||
| CMBS | 6,111 | — | 6,111 | 2.6 | % | |||||||||
| Total investment securities | $ | 1,061,449 | $ | 52,544 | $ | 1,008,905 | 426.7 | % | ||||||
| Total investment portfolio | $ | 2,869,331 | $ | 1,695,899 | $ | 1,173,432 | 496.2 | % | ||||||
| Target assets (1) | $ | 2,869,331 | $ | 1,695,899 | $ | 1,173,432 | 496.2 | % | ||||||
| Cash | $ | 29,272 | $ | — | $ | 29,272 | 12.4 | % | ||||||
| Other assets and liabilities (2) | (966,225) | — | (966,225) | (408.6) | % | |||||||||
| Total | $ | 1,932,378 | $ | 1,695,899 | $ | 236,479 | 100.0 | % |
(1) “Target assets” as presented above comprises the total investment portfolio, as there were no U.S. Treasury Securities held as of December 31, 2022.
(2) Other assets and liabilities presented is calculated as a net liability substantially comprised of $1.01 billion due to broker for our quarter-end purchase of certain whole pool RMBS.
64
As of December 31, 2021, our portfolio consisted of approximately $2.2 billion of residential mortgage loans, RMBS, and other target assets. The following table sets forth additional information regarding our portfolio including the manner in which our equity capital was allocated among investment types, as of December 31, 2021:
| Fair Value | Collateralized Debt | Allocated Capital | % of Total Capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio: | ($ in thousands) | |||||||||||||
| Residential mortgage loans | $ | 1,061,912 | $ | 852,961 | $ | 208,951 | 42.5 | % | ||||||
| Residential mortgage loans in securitization trust | 667,365 | 616,557 | 50,808 | 10.3 | % | |||||||||
| Commercial mortgage loans | 18,664 | 447 | 18,217 | 3.7 | % | |||||||||
| Total whole loan portfolio | $ | 1,747,941 | $ | 1,469,965 | $ | 277,976 | 56.5 | % | ||||||
| Investment securities | ||||||||||||||
| RMBS | $ | 485,634 | $ | 360,501 | $ | 125,133 | 25.5 | % | ||||||
| CMBS | 10,756 | — | 10,756 | 2.2 | % | |||||||||
| U.S. Treasury Securities | 249,999 | 248,750 | 1,249 | 0.3 | % | |||||||||
| Total investment securities | $ | 746,389 | $ | 609,251 | $ | 137,138 | 28.0 | % | ||||||
| Total investment portfolio | $ | 2,494,330 | $ | 2,079,216 | $ | 415,114 | 84.5 | % | ||||||
| Target assets (1) | $ | 2,244,331 | $ | 1,830,466 | $ | 413,865 | 84.2 | % | ||||||
| Cash | $ | 40,801 | $ | — | $ | 40,801 | 8.3 | % | ||||||
| Other assets and liabilities | 35,475 | — | 35,475 | 7.2 | % | |||||||||
| Total | $ | 2,570,606 | $ | 2,079,216 | $ | 491,390 | 100.0 | % |
(1) “Target assets” as presented above includes the total investment portfolio excluding U.S. Treasury Securities.
Residential Mortgage Loans
The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2022:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| Unpaid principal balance (“UPB”) | $59 - $3,441 | $496 | |
| Interest rate | 2.88% - 9.99% | 4.80% | |
| Maturity date | 9/21/2036 - 6/20/2062 | February 2053 | |
| FICO score at loan origination | 575 - 823 | 737 | |
| LTV at loan origination | 8% - 95% | 70% | |
| DTI at loan origination | 1.20% - 59.06% | 23% | |
| Percentage of first lien loans | N/A | 100% | |
| Percentage of loans 90+ days delinquent (based on UPB) | N/A | 0.91% |
65
The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2021:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| UPB | $48 - $3,410 | $506 | |
| Interest rate | 2.75% - 9.25% | 4.49% | |
| Maturity date | 10/1/2036 - 12/1/2061 | April 2053 | |
| FICO score at loan origination | 521 - 823 | 740 | |
| LTV at loan origination | 12% - 95% | 70% | |
| DTI at loan origination | 1.60% - 59.06% | 27% | |
| Percentage of first lien loans | N/A | 100% | |
| Percentage of loans 90+ days delinquent (based on UPB) | N/A | 0.30% |
The following table sets forth the information regarding the underlying collateral of our residential loans held in securitization trusts as of December 31, 2022:
| ($ in thousands) | |
|---|---|
| UPB | $1,151,332 |
| Number of loans | 2,664 |
| Weighted average loan coupon | 4.72% |
| Average loan amount | 434 |
| Weighted average LTV at loan origination and deal date | 69% |
| Weighted average credit score at loan origination and deal date | 743 |
| Current 3-month CPR | 5% |
| Percentage of loans 90+ days delinquent (based on UPB) | —% |
The following chart illustrates the geographic distribution of the underlying collateral of our residential loans held in securitization trusts as of December 31, 2022:
Note: No state in “Other” represents more than a 3% concentration of the geographic distribution of the underlying collateral of our residential loans held in securitization trusts as of December 31, 2022.
66
The following table sets forth the information regarding the underlying collateral of our residential loans held in securitization trusts as of December 31, 2021:
| ($ in thousands) | |
|---|---|
| UPB | $642,951 |
| Number of loans | 1,494 |
| Weighted average loan coupon | 4.98% |
| Average loan amount | 433 |
| Weighted average LTV at loan origination and deal date | 72% |
| Weighted average credit score at loan origination and deal date | 741 |
| Current 3-month CPR | 35.1 |
| Percentage of loans 90+ days delinquent (based on UPB) | 0.13 |
The following chart illustrates the geographic distribution of the underlying collateral of our residential loans held in securitization trusts as of December 31, 2021:
Note: No state in “Other” represents more than a 3% concentration of the geographic distribution of the underlying collateral of our residential loans held in securitization trusts as of December 31, 2021.
67
The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2022:
The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2021:
68
The following charts illustrate additional characteristics of our residential mortgage loans in our portfolio that we owned directly as of December 31, 2022, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans):
Characteristics of Our Residential Mortgage Loans as of December 31, 2022:
Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2022.
69
The following charts illustrate additional characteristics of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2021, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans):
Characteristics of Our Residential Mortgage Loans as of December 31, 2021:
Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2021. Amounts in the charts above may not sum due to rounding.
70
Commercial Mortgage Loans
The following table provides additional information on the commercial mortgage loans in our portfolio as of December 31, 2022:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| UPB | $242 - $4,300 | $1,656 | |
| Interest rate | 5.50% - 8.38% | 7.03% | |
| Loan term | 0.42 - 27.18 years | 7.68 years | |
| LTV at loan origination | 46.7% - 75.0% | 50.9% |
The following table provides additional information on the commercial mortgage loans in our portfolio as of December 31, 2021:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| UPB | $244 - $4,300 | $1,700 | |
| Interest rate | 5.75% - 8.38% | 6.25% | |
| Loan term | 1.42 - 28.18 years | 8.36 years | |
| LTV at loan origination | 46.7% - 75.0% | 59.8% |
71
The following charts illustrate the geographic location of the commercial mortgage loans in our portfolio that we owned directly as of December 31, 2022 and December 31, 2021 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Our Commercial Mortgage Loans as of December 31, 2022:
Geographic Diversification of Our Commercial Mortgage Loans as of December 31, 2021:
Note: Amount in the charts above may not sum due to rounding.
RMBS
In March 2019, we participated in our first securitization transaction pursuant to which we contributed to AOMT 2019‑2 non‑QM loans with a carrying value of approximately $255.7 million that we had accumulated and held on our balance sheet. We received bonds from AOMT 2019‑2 with a fair value of approximately $55.8 million, including approximately $33.0 million in risk retention securities (representing 5% of each class of the bonds issued as part of the transaction).
Additionally, in July 2019, we participated in a second securitization transaction pursuant to which we contributed to AOMT 2019‑4 non‑QM loans with a carrying value of approximately $147.4 million that we had accumulated and held on our balance sheet, and we received bonds from AOMT 2019‑4 with a fair value of approximately $16.8 million.
Furthermore, in November 2019, we participated in a third securitization transaction pursuant to which we contributed to AOMT 2019‑6 non‑QM loans with a carrying value of approximately $104.3 million that we had accumulated and held on our balance sheet, and we received bonds from AOMT 2019‑6 with a fair value of approximately $10.7 million.
In June 2020, we participated in a fourth securitization transaction pursuant to which we contributed to AOMT 2020‑3 non‑QM loans with a carrying value of approximately $482.9 million that we had accumulated and held on our balance sheet. We received bonds from
72
AOMT 2020‑3 with a fair value of approximately $66.5 million, including approximately $23.0 million in horizontal risk retention securities (representing 5% of the fair value of the securities and other interests issued as part of the transaction).
Certain information regarding the mortgage loans underlying our portfolio of RMBS issued in AOMT securitization transactions is set forth below as of December 31, 2022, unless otherwise stated:
| AOMT 2019-2 | AOMT 2019-4 | AOMT 2019-6 | AOMT 2020-3 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | |||||||||||
| UPB of loans | $119,217 | $120,242 | $148,148 | $189,763 | |||||||
| Number of loans | 409 | 421 | 555 | 578 | |||||||
| Weighted average loan coupon | 7.00 | % | 7.07 | % | 6.40 | % | 5.83 | % | |||
| Average loan amount | $291 | $286 | $267 | $328 | |||||||
| Weighted average LTV at loan origination and deal date | 73 | % | 72 | % | 69 | % | 74 | % | |||
| Weighted average credit score at loan origination and deal date | 696 | 699 | 717 | 720 | |||||||
| Current 3-month CPR (1) | 12.14 | % | 18.30 | % | 12.32 | % | 5.56 | % | |||
| 90+ day delinquency (as a % of UPB) | 11.79 | % | 11.54 | % | 3.06 | % | 4.37 | % | |||
| Fair value of first loss piece (2) | $12,708 | $3,669 | $1,984 | $20,106 | |||||||
| Investment thickness (3) | 29.17 | % | 13.24 | % | 13.78 | % | 16.35 | % |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
(2) Represents the fair value of the securities we hold in the first loss tranche in each securitization.
(3) Represents the average size of the subordinate securities we own as investments in each securitization relative to the average overall size of the securitization.
Certain information regarding the mortgage loans underlying our portfolio of RMBS issued in AOMT securitization transactions is set forth below as of December 31, 2021, unless otherwise stated:
| AOMT 2019-2 | AOMT 2019-4 | AOMT 2019-6 | AOMT 2020-3 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | |||||||||||
| UPB of loans | $183,489 | $184,793 | $206,392 | $262,383 | |||||||
| Number of loans | 586 | 604 | 743 | 757 | |||||||
| Weighted average loan coupon | 7.082 | % | 7.066 | % | 6.441 | % | 5.905 | % | |||
| Average loan amount | $313 | $306 | $278 | $347 | |||||||
| Weighted average LTV at loan origination and deal date | 75 | % | 73 | % | 71 | % | 74 | % | |||
| Weighted average credit score at loan origination and deal date | 695 | 703 | 716 | 717 | |||||||
| Current 3-month CPR (1) | 44.89 | % | 50.89 | % | 45.08 | % | 43.61 | % | |||
| 90+ day delinquency (as a % of UPB) | 12.33 | % | 8.86 | % | 5.31 | % | 3.82 | % | |||
| Fair value of first loss piece (2) | $13,634 | $4,019 | $2,334 | $26,447 | |||||||
| Investment thickness (3) | 18.95 | % | 8.61 | % | 6.20 | % | 11.82 | % |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
(2) Represents the fair value of the securities we hold in the first loss tranche in each securitization.
(3) Represents the average size of the subordinate securities we own as investments in each securitization relative to the average overall size of the securitization.
73
The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2022:
| RMBS | Repurchase Debt (1) | Allocated Capital | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | ||||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||||||||||
| Mezzanine | $ | 1,958 | $ | — | $ | 1,958 | $ | 1,470 | $ | — | $ | 1,470 | $ | 488 | $ | — | $ | 488 | ||||||||||||||||
| Subordinate | 49,578 | — | 49,578 | 24,982 | — | 24,982 | 24,596 | — | $ | 24,596 | ||||||||||||||||||||||||
| Interest only / excess | 10,424 | — | 10,424 | 1,506 | — | 1,506 | 8,918 | — | $ | 8,918 | ||||||||||||||||||||||||
| Whole pool (2) | — | 993,378 | 993,378 | — | 0 | 24,586 | — | 968,792 | $ | 968,792 | ||||||||||||||||||||||||
| Retained RMBS in VIEs | — | — | — | — | 24,586 | — | — | — | — | |||||||||||||||||||||||||
| Total | $ | 61,960 | $ | 993,378 | $ | 1,055,338 | $ | 27,958 | $ | 24,586 | $ | 52,544 | $ | 34,002 | $ | 968,792 | $ | 1,002,794 |
(1) Repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs).(2) A portion of repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). These bonds, with a fair value of $110.5 million, are not reflected in the consolidated balance sheets, as the Company reflects the assets of the VIE (residential mortgage loans in securitization trusts - at fair value) on its consolidated balance sheets.
(2) The whole pool RMBS presented as of December 31, 2022 were purchased from a broker to whom the Company owes approximately $1.01 billion, payable upon the settlement date of the trade. See Item 8, Financial Statements and Supplementary Data, Note 8 - Due to Broker.
The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2021:
| RMBS | Repurchase Debt | Allocated Capital | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | ||||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||||||||||
| Senior | $ | 3,076 | $ | — | $ | 3,076 | $ | 4,089 | $ | — | $ | 4,089 | $ | (1,013) | $ | — | $ | (1,013) | ||||||||||||||||
| Mezzanine | 2,178 | — | 2,178 | 1,631 | — | 1,631 | 547 | — | $ | 547 | ||||||||||||||||||||||||
| Subordinate | 80,058 | 10,292 | 90,350 | — | — | — | 80,058 | 10,292 | $ | 90,350 | ||||||||||||||||||||||||
| Interest only / excess | 15,052 | 2,923 | 17,975 | — | — | — | 15,052 | 2,923 | $ | 17,975 | ||||||||||||||||||||||||
| Whole pool | — | 372,055 | 372,055 | — | 354,781 | 354,781 | — | 17,274 | $ | 17,274 | ||||||||||||||||||||||||
| Total | $ | 100,364 | $ | 385,270 | $ | 485,634 | $ | 5,720 | $ | 354,781 | $ | 360,501 | $ | 94,644 | $ | 30,489 | $ | 125,133 |
The following table sets forth information with respect to our RMBS ending balances, at fair value, as of December 31, 2022:
| Senior | Mezzanine | Subordinate | Interest Only | Whole Pool | Total | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | ||||||||||||||||||||||
| Beginning fair value | $ | 3,076 | $ | 2,178 | $ | 90,350 | $ | 17,975 | $ | 372,055 | $ | 485,634 | ||||||||||
| Acquisitions: | ||||||||||||||||||||||
| Secondary market purchases of AOMT securities | — | — | — | — | — | — | ||||||||||||||||
| Third party securities | — | — | — | — | 3,151,406 | 3,151,406 | ||||||||||||||||
| Effect of principal payments / called deals | (3,041) | (171) | (29,612) | (169) | (2,533,834) | (2,566,827) | ||||||||||||||||
| IO and excess servicing prepayments | — | — | 2,256 | (21,256) | — | (19,000) | ||||||||||||||||
| Changes in fair value, net | (35) | (49) | (13,416) | 13,874 | 3,751 | 4,125 | ||||||||||||||||
| Ending fair value | $ | — | $ | 1,958 | $ | 49,578 | $ | 10,424 | $ | 993,378 | $ | 1,055,338 |
74
The following table sets forth information with respect to our RMBS ending balances, at fair value, as of December 31, 2021:
| Senior | Mezzanine | Subordinate | Interest Only | Whole Pool | Total | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | ||||||||||||||||||||||
| Beginning fair value | $ | 18,297 | $ | 2,207 | $ | 97,614 | $ | 31,818 | $ | — | $ | 149,936 | ||||||||||
| Acquisitions: | ||||||||||||||||||||||
| Secondary market purchases of AOMT securities | — | — | 2,209 | — | — | 2,209 | ||||||||||||||||
| Third party securities | — | — | 5,122 | 7,485 | 1,466,854 | 1,479,461 | ||||||||||||||||
| Effect of principal payments / called deals | (15,029) | — | (19,576) | (3,781) | (1,096,112) | (1,134,498) | ||||||||||||||||
| IO and excess servicing prepayments | — | — | — | (17,355) | — | (17,355) | ||||||||||||||||
| Changes in fair value, net | (192) | (29) | 4,981 | (192) | 1,313 | 5,881 | ||||||||||||||||
| Ending fair value | $ | 3,076 | $ | 2,178 | $ | 90,350 | $ | 17,975 | $ | 372,055 | $ | 485,634 |
The following chart illustrates the geographic diversification of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2022 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Loans Underlying Our Portfolio
of RMBS Issued in AOMT Securitization Transactions
(as of December 31, 2022)
Note: No state in “Other” represents more than a 4% concentration of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2022.
75
The following chart illustrates the geographic diversification of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2021 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Loans Underlying Our Portfolio
of RMBS Issued in AOMT Securitization Transactions
(as of December 31, 2021)
Note: No state in “Other” represents more than a 4% concentration of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2021. Amounts in the charts above may not sum due to rounding.
CMBS
In November 2020, we participated in a securitization transaction of a pool of small balance commercial mortgage loans consisting of mortgage loans secured by commercial properties pursuant to which we contributed to AOMT 2020-SBC1 commercial mortgage loans with a carrying value of approximately $31.2 million that we had accumulated and held on our balance sheet, and we received bonds from AOMT 2020-SBC1 with a fair value of approximately $8.9 million.
Certain information regarding the commercial mortgage loans underlying our portfolio of commercial mortgage-backed securities “CMBS” issued in the AOMT 2020-SBC1 securitization transaction is shown below as of December 31, 2022 and December 31, 2021:
| December 31, 2022 | December 31, 2021 | ||||
|---|---|---|---|---|---|
| ($ in thousands) | |||||
| UPB of loans | $122,432 | $140,360 | |||
| Number of loans | 160 | 189 | |||
| Weighted average loan coupon | 7.4 | % | 7.4 | % | |
| Average loan amount | $765 | $743 | |||
| Weighted average LTV at loan origination and deal date | 58.4 | % | 58.4 | % |
The following table provides certain information with respect to the CMBS we received in connection with the AOMT 2020-SBC1 securitization transactions as of December 31, 2022 and December 31, 2021:
| December 31, 2022 | December 31, 2021 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CMBS | Repurchase Debt | Allocated Capital | CMBS | Repurchase Debt | Allocated Capital | |||||||||||||||||
| (in thousands) | ||||||||||||||||||||||
| Senior | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
| Mezzanine | — | — | — | — | — | — | ||||||||||||||||
| Subordinate | 2,901 | — | 2,901 | 7,993 | — | 7,993 | ||||||||||||||||
| Interest only / excess | 3,210 | — | 3,210 | 2,763 | — | 2,763 | ||||||||||||||||
| Total | $ | 6,111 | $ | — | $ | 6,111 | $ | 10,756 | $ | — | $ | 10,756 |
76
Liquidity and Capital Resources
Overview
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund our investments and operating costs, make distributions to our stockholders, and satisfy other general business needs. Our financing sources historically have included capital contributions from our investors prior to the IPO, the proceeds from the IPO and concurrent private placement (which aforementioned capital sources have all been deployed), payments of principal and interest we receive on our investment portfolio, unused borrowing capacity under our in‑place loan financing lines and repurchase facilities, and securitizations of our whole loans. Going forward, we may also utilize other types of borrowings, including bank credit facilities and warehouse lines of credit, among others. We may also seek to raise additional capital through public or private offerings of equity, equity-related, or debt securities, depending upon market conditions. The use of any particular source of capital and funds will depend on market conditions, availability of these sources, and the investment opportunities available to us.
We have used and expect to continue to use loan financing lines to finance the acquisition and accumulation of mortgage loans or other mortgage‑related assets pending their eventual securitization. Upon accumulating an appropriate amount of assets, we have financed and expect to continue to finance a substantial portion of our mortgage loans utilizing fixed rate term securitization funding that provides long‑term financing for our mortgage loans and locks in our cost of funding, regardless of future interest rate movements.
Securitizations may either take the form of the issuance of securitized bonds or the sale of “real estate mortgage investment conduit” securities backed by mortgage loans or other assets, with the securitization proceeds being used in part to repay pre-existing loan financing lines and repurchase facilities. We have sponsored and participated in securitization transactions with other entities that are managed by Angel Oak as well as sponsoring sole securitization transactions, and may continue to do so in the future.
We believe these identified sources of financing will be adequate for purposes of meeting our short‑term (within one year) and our longer‑term liquidity needs. We cannot predict with certainty the specific transactions we will undertake to generate sufficient liquidity to meet our obligations as they come due. We will adjust our plans as appropriate in response to changes in our expectations and any potential changes in market conditions.
Description of Existing Financing Arrangements
As of December 31, 2022, we were a party to five loan financing lines, consisting of three uncommitted loan financing lines and two static pool borrowings, for a total borrowing capacity in an aggregate amount of up to $1.21 billion. Borrowings under uncommitted loan financing lines may be used to purchase whole loans for securitization or loans purchased for long‑term investment purposes, while borrowings under static pool arrangements are used to hold loans for the short term, awaiting imminent securitization or other advantageous disposition.
Our financing facilities are generally subject to limits on borrowings related to specific asset pools (“advance rates”) and restrictive covenants, as is usual and customary. As of December 31, 2022, the advance rates (when required) of our five active lenders ranged from 60% to 92%, depending on the asset type and loan delinquency status. Our most restrictive covenants (when covenants are required by any of our five active lenders) included (1) (i) our minimum tangible net worth of must not decline 20% or more in the previous 30 days, 25% or more in the previous 90 days, or 35% or more in the previous year, or, if shorter, in the period from September 30, 2022 to the applicable date of determination or; (ii) fall below $200.0 million of tangible net worth as of September 30, 2022 plus 50% of any capital contribution made or raised after September 30, 2022. (2) our minimum liquidity must not fall below the greatest of (x) the product of 5% and the aggregate repurchase price as of such date of determination, (y) $10.0 million and (z) any other amount of liquidity that we have covenanted to maintain in any other note, indenture, loan agreement, guaranty, swap agreement or any other contract, agreement or transaction (including, without limitation, any repurchase agreement, loan and security agreement, or similar credit facility or agreement for borrowed funds); and (3) the maximum ratio of our and our subsidiaries’ total indebtedness to tangible net worth must not be greater than 5:1. Our minimum liquidity requirement as of December 31, 2022 was $10.0 million. Other restrictive covenants with which we were bound to comply during 2022 related to financing facilities which are were terminated by us, and included additional requirements around GAAP net income and EBITDA.
A description of each loan financing line is set forth as follows:
Multinational Bank 1 Loan Financing Facility. On April 13, 2022, we and two of our subsidiaries entered into a master repurchase agreement with a multinational bank (“Multinational Bank 1”). Our subsidiaries are each considered a “Seller” under this agreement. From time to time and pursuant to the agreement, either of our subsidiaries may sell to Multinational Bank 1, and later repurchase, up to $600.0 million aggregate borrowings on mortgage loans, which was increased from $340.0 million in the third quarter of 2022.
Pursuant to the terms of the master repurchase agreement, the agreement may be renewed every six months for a maximum six-month term. The master repurchase agreement was initially set to terminate on October 13, 2022, which was extended on July 21, 2022 as per the terms of the original agreement through January 20, 2023, and was further extended on January 25, 2023 through July 25, 2023, unless terminated earlier pursuant to the terms of the master repurchase agreement.
77
The amount expected to be paid by Multinational Bank 1 for each eligible mortgage loan is based on an advance rate as a percentage of either the outstanding principal balance of the mortgage loan or the market value of the mortgage loan, whichever is less. Pursuant to the agreement, Multinational Bank 1 retains the right to determine the market value of the mortgage loans in its sole commercially reasonable discretion. The loan financing line is marked‑to‑market. Additionally, Multinational Bank 1 is under no obligation to purchase the eligible mortgage loans we offer to sell to them. The interest rate on any outstanding balance under the master repurchase agreement that the applicable subsidiary is required to pay Multinational Bank 1 is generally in line with other similar agreements that the Company or one or more of its subsidiaries has entered into, where the interest rate is equal to the sum of (1) a pricing spread of 1.95% and (2) the average SOFR for each U.S. Government Securities Business Day (as defined in the master repurchase agreement) beginning on April 11, 2022 and ending on the day that is two U.S. Government Securities Business Days prior to the date the applicable loan is repurchased by the applicable subsidiary.
The obligations of the subsidiaries under the master repurchase agreement are guaranteed by the Company pursuant to a guaranty executed contemporaneously with the master repurchase agreement. In addition, and similar to other repurchase agreements that the Company has entered into, the Company is subject to various financial and other covenants, including those relating to (1) maintenance of a minimum tangible net worth; (2) a maximum ratio of indebtedness to tangible net worth; and (3) minimum liquidity.
The agreement contains margin call provisions that provide Multinational Bank 1 with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under these provisions, Multinational Bank 1 may require us or our subsidiaries to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Multinational Bank 1’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiaries are also required to pay certain customary fees to Multinational Bank 1 and to reimburse Multinational Bank 1 for certain costs and expenses incurred in connection with its structuring, management, and ongoing administration of the master repurchase agreement.
Multinational Bank 2 Loan Financing Facility. On September 20, 2021, we and one of our subsidiaries (the “Subsidiary”) entered into a $400.0 million repurchase facility with a multinational bank (“Multinational Bank 2”) through the execution of a Master Repurchase Agreement (the “Master Repurchase Agreement”) between the Subsidiary and Multinational Bank 2. Pursuant to the Master Repurchase Agreement, the Subsidiary may sell certain securities to Multinational Bank 2 representing whole loan assets and later repurchase such securities from Multinational Bank 2. This agreement was set to expire on September 20, 2022. On August 23, 2022, this agreement was extended to September 30, 2022, and on September 27, 2022, this agreement was extended to October 14, 2022, on which date it expired by its terms after being paid in full.
The amount that was advanced by Multinational Bank 2 was generally in line with other similar agreements that the Company or one of its subsidiaries has entered into, which was a percentage of the unpaid principal balance or market value of the asset depending on the type of underlying asset. The interest rate on any outstanding balance under the Master Repurchase Agreement that the Subsidiary was required to pay Multinational Bank 2 was generally in line with other similar agreements that the Company or one of its subsidiaries has entered into, where the interest rate was equal to the sum of (1) a pricing spread ranging from 1.70% to 3.50%, determined based on the type of underlying asset and similar to those of other repurchase agreements we have entered into, and (2) Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month (which was changed from one-month LIBOR on January 7, 2022). Additionally, Multinational Bank 2 was under no obligation to purchase the securities we offered to sell to them. On January 27, 2022, this repurchase facility was amended increase the maximum purchase price permitted under the Master Repurchase Agreement to $550.0 million from $400.0 million, which was subject to reduction to $400.0 million upon the issuance of securities pursuant to a securitization of the assets underlying the Master Repurchase Agreement which occurred on February 7, 2022.
The obligations of the Subsidiary under the Master Repurchase Agreement were guaranteed by the Company pursuant to a Guaranty (the “Guaranty”) executed contemporaneously with the Master Repurchase Agreement. In addition, and similar to other repurchase agreements that the Company has entered into, the Company was subject to various financial and other covenants, including those relating to (1) declines in tangible net worth; (2) a maximum ratio of indebtedness to tangible net worth; and (3) minimum liquidity. The Guaranty expired by its terms in conjunction with the expiration of the Master Repurchase Agreement.
In addition, the Master Repurchase Agreement and Guaranty contained events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross-defaults, insolvency and other events of default customary for this type of transaction. The remedies for such events of default were also customary for this type of transaction and included the acceleration of the amounts outstanding under the Master Repurchase Agreement and Multinational Bank 2’s right to liquidate the purchased securities then subject to the Master Repurchase Agreement.
78
The Subsidiary was also required to pay certain customary fees to Multinational Bank 2 and to reimburse Multinational Bank 2 for certain costs and expenses incurred in connection with its management and ongoing administration of the Master Repurchase Agreement.
Global Investment Bank 1 Loan Financing Facility. On December 6, 2018, we and one of our subsidiaries entered into a master repurchase agreement with a global investment bank (“Global Investment Bank 1”). We were considered the “Seller” under this agreement. From time to time, we and one of our subsidiaries amended such master repurchase agreement with Global Investment Bank 1. Pursuant to the agreement, we and our subsidiary could sell to Global Investment Bank 1, and later repurchase, up to $300.0 million aggregate borrowings on mortgage loans. This agreement was set to terminate on August 5, 2022. On August 8, 2022, this agreement was extended through October 5, 2022, and interest accrued on any borrowings at a rate based on Term SOFR plus an additional pricing spread of 1.70% - 3.50%. This agreement expired in accordance with its terms on October 5, 2022.
The principal amount paid by Global Investment Bank 1 for each eligible mortgage loan was based on an advance rate as a percentage of both the market value, unpaid principal balance, and acquisition price of the mortgage loan (depending on the type of loan and certain other factors and subject to certain other adjustments). Pursuant to the agreement, Global Investment Bank 1 retained the right to determine the market value of the mortgage loan collateral for certain mortgage loans in its sole and absolute discretion. Additionally, Global Investment Bank 1 was under no obligation to purchase the eligible mortgage loans we offered to sell to them. Prior to the amendment effective August 5, 2022, upon our or our subsidiary’s repurchase of the mortgage loan, we were, or our subsidiary was, required to repay Global Investment Bank 1 the adjusted principal amount related to such mortgage loan plus accrued and unpaid interest at a rate based on the sum of (1) the greater of (a) one-month LIBOR or three‑month LIBOR (depending on the type of mortgage loan) and (b) the applicable LIBOR floor, and (2) a pricing spread generally ranging from 1.70% to 3.50% depending on the type of loan. After the August 5, 2022 amendment, “LIBOR” was replaced with “Term SOFR”.
The agreement, similar to other repurchase agreements that the Company has entered into, required us to maintain various financial and other covenants, relating to: (1) adjusted tangible net worth; (2) the ratio of indebtedness to adjusted tangible net worth, and (4) liquidity, on an aggregate basis.
The agreement contained margin call provisions that provided Global Investment Bank 1 with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under these provisions, Global Investment Bank 1 could require us or our subsidiary to transfer cash and/or additional eligible mortgage loans with an aggregate market value sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contained events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, material adverse effects, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default were also customary for this type of transaction and included the acceleration of the principal amount outstanding under the agreement and Global Investment Bank 1’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary were also required to pay certain customary fees to Global Investment Bank 1 and to reimburse Global Investment Bank 1 for certain costs and expenses incurred in connection with its structuring, management, and administration of the agreement while the agreement was in place.
Global Investment Bank 2 Loan Financing Facility. On February 13, 2020, we and our subsidiary entered into a master repurchase agreement with a global investment bank (“Global Investment Bank 2”). We are considered a “Seller” under this agreement. From time to time, we and one of our subsidiaries have amended such master repurchase agreement with Global Investment Bank 2. Pursuant to the agreement, we or our subsidiary may sell to Global Investment Bank 2, and later repurchase, up to $250.0 million aggregate borrowings on mortgage loans. The agreement, as amended previously, was set to terminate on February 11, 2022. On February 4, 2022, the agreement was amended to terminate on February 2, 2024, unless terminated earlier pursuant to the terms of the agreement.
Prior to the amendment executed on February 4, 2022, the principal amount paid by Global Investment Bank 2 for each mortgage loan was based on a percentage of the market value, cost‑basis value or unpaid principal balance of the mortgage loan (depending on the type of loan and certain other factors and subject to certain other adjustments). Pursuant to the agreement, Global Investment Bank 2 retained the right to determine the market value of the mortgage loan collateral in its sole good faith discretion. Additionally, Global Investment Bank 2 was under no obligation to purchase the eligible mortgage loans we offered to sell to them. Prior to the February 4, 2022 amendment, upon our or our subsidiary’s repurchase of the mortgage loan, we or our subsidiary were required to repay Global Investment Bank 2 the principal amount related to such mortgage loan plus accrued and unpaid interest at a rate (determined based on the type of loan) equal to the sum of (1) the greater of (A) 0.00% and (B) one‑month LIBOR and (2) a pricing spread generally ranging from 2.00% to 3.25%.
Effective as of the amendment executed on February 4, 2022, interest now accrues on any outstanding balance under the master repurchase agreement at a rate based on Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month). Previously, interest accrued at a rate based on one-month LIBOR. Additionally, the agreement was also amended to remove any draw fees and adjust the pricing rate whereby upon the Company’s or the subsidiary’s repurchase of a mortgage loan, the Company or the subsidiary is required to repay Global Investment Bank 2 the principal amount related to such mortgage loan plus accrued and unpaid interest at a rate (determined based on the type of loan) equal to the sum of (A) the greater of (i)
79
0.00% and (ii) Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month) and (B) a pricing spread generally ranging from 2.20% to 3.45%.
The agreement requires us to maintain various financial and other covenants, which include requirements surrounding: (1) adjusted tangible net worth; (2) liquidity; and (3) our indebtedness to our adjusted tangible net worth.
The agreement contains margin call provisions that provide Global Investment Bank 2 with certain rights in the event of a decline in the market value or cost‑basis value of the purchased mortgage loans. Under these provisions, Global Investment Bank 2 may require us or our subsidiary to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Global Investment Bank 2’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary are also required to pay certain customary fees to Global Investment Bank 2 and to reimburse Global Investment Bank 2 for certain costs and expenses incurred in connection with its structuring, management and ongoing administration of the agreement.
Global Investment Bank 3 Static Loan Pool Financing. On October 24, 2018, we and one of our subsidiaries entered into a master repurchase agreement with a global investment bank (“Global Investment Bank 3”). We, and our subsidiary, are considered a “Seller” under this agreement. Pursuant to the initial agreement (prior to December 19, 2022, as further described below), we or our subsidiary could sell to Global Investment Bank 3, and later repurchase, up to $200.0 million aggregate borrowings on mortgage loans. The initial agreement was extended on March 2, 2022 to terminate on March 5, 2023, which date was also modified on December 19, 2022 to December 19, 2023, as further described below.
On December 19, 2022, the facility was amended to increase the facility limit up to $286.0 million by adding a static pool of additional mortgage loans to the facility and extended the termination date to December 19, 2023; however, it did not extend the revolving period, which ended on December 19, 2022. Additionally, the amendment generally removed “mark to market” provisions and now requires an economic interest rate hedging account (“interest rate futures account”) which account is for the benefit of Global Investment Bank 3 and under its sole control, subject to recoupment to meet hedging margin calls. The Company held restricted cash pertaining to this Global Investment Bank 3’s interest rate futures account included in “restricted cash” of approximately $1.7 million on the Company’s consolidated balance sheet as of December 31, 2022.
Prior to December 19, 2022, the loan financing line was marked‑to‑market at fair value, where Global Investment Bank 3 retained the right to determine the market value of the mortgage loan collateral in its sole good faith discretion and in a commercially reasonable manner and was under no obligation to purchase the eligible mortgage loans we offered to sell to them. Further, the principal amount paid by Global Investment Bank 3 for each eligible mortgage loan prior to the December 19, 2022 amendment was based on a percentage of the outstanding principal balance of the mortgage loan or the market value of the mortgage loan, whichever was less.
Prior to the January 1, 2022 amendment, which amendment was solely related to the reference rate transition to SOFR, upon our or our subsidiary’s repurchase of the mortgage loan, we were, or our subsidiary was, required to repay Global Investment Bank 3 the principal amount related to such mortgage loan plus accrued interest generally at a rate based on three‑month LIBOR plus 2.25%. On January 1, 2022, the LIBOR-based index was replaced by reference to the sum of Compounded SOFR and a SOFR adjustment of 20 basis points (though the SOFR adjustment was later amended by the December 19, 2022 amendment, as further described below). Compounded SOFR is determined on a one-month basis and is defined as a daily rate as determined by Global Investment Bank 3 to be the “USD-SOFR-Compound” rate as defined in the International Swaps and Derivatives Association, Inc. definitions. The December 19, 2022 amendment amended the interest rate spread to 2.80% for the first three months following the amendment date, which will increase by an additional 50 basis points every three months thereafter.
Prior to December 19, 2022, the agreement contained margin call provisions that provided Global Investment Bank 3 with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under those provisions, Global Investment Bank 3 could have required us or our subsidiary to transfer cash sufficient to eliminate any margin deficit resulting from such a decline. These margin call provisions were largely removed from the agreement with the amendment executed on December 19, 2022, as described above, and replaced with the interest rate futures account described above, maintained for the benefit of and under the sole control of Global Investment Bank 3. At times, we may hold certain cash collateral held in the interest rate futures account as restricted cash under this agreement.
The agreement requires us to maintain various financial and other customary covenants. The agreement also sets forth events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Global Investment Bank 3’s right to liquidate the mortgage loans then subject to the agreement.
80
We and our subsidiary are also required to pay certain customary fees to Global Investment Bank 3 and to reimburse Global Investment Bank 3 for certain costs and expenses incurred in connection with its structuring, management, and ongoing administration of the agreement.
Institutional Investors A and B Static Loan Pool Financing. On October 4, 2022, Company and a subsidiary entered into two separate master repurchase facilities with two affiliates of an institutional investor (“Institutional Investors A and B”) regarding a specific pool of whole loans with financing of approximately $168.7 million on approximately $239.3 million of unpaid principal balance. The master repurchase agreements were set to expire on January 4, 2023, with a one-time three month extension period option. The Company subsequently repaid this financing facility in full on January 4, 2023.
Pursuant to the agreement, interest accrued under the master repurchase agreement at a rate based on 1-month Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month) and a spread of 3.5%, with 1-month Term SOFR subject to a floor of 2.0%.
The agreement contained provisions for a cash collateral account subject to a margin percentage. As of December 31, 2022, the Company held restricted cash pertaining to this lender’s cash collateral requirements included in “restricted cash” of approximately $3.8 million on the Company’s consolidated balance sheet as of December 31, 2022, which was released on January 4, 2023 and both repurchase facilities terminated.
We and our subsidiary were also required to pay certain customary fees to Institutional Investors A and B, and to reimburse Institutional Investors A and B for certain costs and expenses incurred in connection with the agreement’s structuring, management, and administration.
Regional Bank 1 Loan Financing Facility. On December 21, 2018, we and our subsidiary entered into a master repurchase agreement with a regional bank (“Regional Bank 1”). From time to time, we and one of our subsidiaries have amended such master repurchase agreement with Regional Bank 1. We were considered a “Seller” under this agreement. Pursuant to the agreement, we or our subsidiary could sell to Regional Bank 1, and later repurchase, up to $50.0 million aggregate borrowings on mortgage loans. The agreement was amended on March 7, 2022 to extend the term to March 16, 2023. Additionally, the amendment increased the aggregate purchase price limit to $75.0 million from $50.0 million, and beginning March 8, 2022, provided that interest accrued on any new transactions under the loan financing line at a rate based on Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month) plus an additional pricing spread. We have not utilized this financing facility in some time, and intend to allow it to expire by its terms on March 16, 2023.
The amount paid by Regional Bank 1 for each mortgage loan was based on the loan type. Pursuant to the agreement, Regional Bank 1 retained the right to determine the market value of the mortgage loan collateral in its sole discretion. Upon our or our subsidiary’s repurchase of the mortgage loan, we were, or our subsidiary was, required to repay Regional Bank 1 the principal amount related to such mortgage loan plus accrued and unpaid interest at a rate (determined based on the type of loan) equal to the sum of (1) the greater of (A) a specified minimum rate (ranging from 3.50% to 4.13%) and (B) one‑month LIBOR plus a pricing spread ranging from 2.50% to 3.13%, and (2) in the case of loans with maturities over 364 days, the seasoned pricing spread of 1.0%. On March 8, 2022, the LIBOR reference rate was changed to SOFR.
The agreement contained margin call provisions that provided Regional Bank 1 with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under these provisions, Regional Bank 1 could have required us or our subsidiary to transfer cash and/or additional eligible mortgage loans with an aggregate market value sufficient to eliminate any margin deficit resulting from such a decline.
The agreement required us to maintain various financial and other covenants, which included: (1) a minimum tangible net worth requirement; (2) minimum liquidity; (3) a maximum ratio of total liabilities to tangible net worth; and (4) a net income-based covenant. In addition, the agreement set forth events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, material adverse effects, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default were also customary for this type of transaction and included the acceleration of the principal amount outstanding under the agreement and Regional Bank 1’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary were also required to pay certain customary fees to Regional Bank 1 and to reimburse Regional Bank 1 for certain costs and expenses incurred in connection with its structuring, management, and administration of the agreement.
Regional Bank 2 Loan Financing Facility. On August 16, 2021, we and our subsidiaries entered into a non-mark-to-market $50.0 million committed financing facility with a regional bank (“Regional Bank 2”) through the execution of a Loan and Security Agreement (the “Loan and Security Agreement”) and a Promissory Note (the “Promissory Note” and together with the Loan and Security Agreement, the “Facility Documents”) among those subsidiaries and Regional Bank 2. Pursuant to the Facility Documents, Regional Bank 2 agreed to make one or more advances to one or more of the subsidiaries of the Company (together, the “Borrowers”) secured by mortgage loans, notes, and related collateral (the “Regional Bank 2 Financing Line”). On February 11, 2022, we amended the financing facility to increase the size of the financing facility to $75.0 million from $50.0 million. The Regional Bank 2 Financing Line was set to terminate, with amounts outstanding
81
under the Regional Bank 2 Financing Line due to mature, on August 16, 2023, subject to certain exceptions. This agreement was paid in full on December 15, 2022 and voluntarily terminated by the Company on that date.
The amount advanced by Regional Bank 2 for each eligible loan was based on the unpaid principal balance of the loan, the loan-to-value ratio of the loan, and the FICO score of the borrower, depending on the type of loan and the aforementioned criteria. Prior to the February 11, 2022 amendment, the interest rate on any outstanding balance under the Facility Documents was the greater of (1) the sum of (A) one-month LIBOR and (B) 2.30%, and (2) 3.13%. After the February 11, 2022 amendment, interest accrued on any outstanding balance at a rate based on Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month) plus a pricing margin equal to 2.41% per annum; provided that the interest rate may not be less than 3.125% per annum.
The obligations of the Borrowers under the Facility Documents were guaranteed by the Company pursuant to a Guaranty Agreement (the “Guaranty”) executed contemporaneously with the Facility Documents. In addition, the Company was subject to various financial and other covenants, including, as of the last day of any fiscal quarter, requirements surrounding the Company’s: (1) tangible net worth; (2) ratio of (A) EBITDA to (B) debt service; (3) ratio of total liabilities to total tangible net worth; and (4) liquidity.
In addition, the Facility Documents contained events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross-defaults, bankruptcy or insolvency proceedings, and other events of default customary for this type of transaction. The remedies for such events of default were customary for this type of transaction and included acceleration of the principal amount outstanding under the Facility Documents and Regional Bank 2’s right to liquidate the collateral then subject to the Facility Documents.
The Borrowers were also required to pay certain customary fees to Regional Bank 2 and to reimburse Regional Bank 2 for certain costs and expenses incurred in connection with its management and administration of this financing line.
The following table sets forth the details of our financing lines as of each of December 31, 2022 and 2021:
| Interest Rate Pricing Spread (A) | Drawn Amount | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Line of Credit (Note Payable) | Base Interest Rate | December 31, 2022 | December 31, 2021 | ||||||||
| ($ in thousands) | |||||||||||
| Multinational Bank 1 (1) | Average Daily SOFR | 1.95% | $ | 352,038 | N/A | ||||||
| Multinational Bank 2 (2) | 1 month SOFR | 1.95% - 2.00% | N/A | $ | 362,899 | ||||||
| Global Investment Bank 1 (3) | 1 month or 3 month SOFR | 1.70% - 3.50% | N/A | 103,149 | |||||||
| Global Investment Bank 2 (4) | 1 month SOFR | 2.20% - 3.45% | — | 231,981 | |||||||
| Global Investment Bank 3 (5) | Compound SOFR | 2.80% (5) | 119,137 | 109,283 | |||||||
| Institutional Investors A and B (6) | 1 month Term SOFR | 3.50% | 168,695 | N/A | |||||||
| Regional Bank 1 (7) | 1 month SOFR | 2.50% - 3.50% | — | 34,838 | |||||||
| Regional Bank 2 (8) | 1 month SOFR | 2.41% | N/A | 11,258 | |||||||
| Total | $ | 639,870 | $ | 853,408 |
(A) See below descriptions for timing of applicable transitions from LIBOR to SOFR as base interest rate and corresponding applicable definitions of “Term” and “Average” SOFR, and “SOFR base”.
(1) On April 13, 2022, the Company and two of its subsidiaries entered into a master repurchase agreement with a multinational bank (“Multinational Bank 1”) through the execution of a master repurchase agreement between the Company as guarantor, and two of its subsidiaries, as sellers, and Multinational Bank 1 as buyer, with an original maximum facility limit of $340.0 million. Pursuant to the terms of the master repurchase agreement, the agreement may be renewed every six months for a maximum six month term. On August 4, 2022, the maximum line of credit under the facility with Multinational Bank 1 was increased by $260.0 million to a maximum facility limit of $600.0 million. As of December 31, 2022, the loan financing facility had been set to expire on January 26, 2023; however, on January 25, 2023, it was extended through July 25, 2023 in accordance with the original terms of the agreement (see Note 17 - Subsequent Events).
(2) This agreement expired by its terms on October 14, 2022, after being paid in full.
(3) This agreement expired by its terms on October 5, 2022, after being paid in full.
(4) On February 4, 2022, this facility was amended to extend the initial termination date of the master repurchase agreement from February 11, 2022 to February 2, 2024; remove any draw fees; and adjust the pricing rate whereby upon the Company’s or the subsidiary’s repurchase of a mortgage loan, the Company or such subsidiary is required to repay Global Investment Bank 2 the principal amount related to such mortgage loan plus accrued and unpaid interest at a rate (determined based on the type of loan) equal to the sum of (A) the greater of (i)
82
0.00% and (ii) Term SOFR and (B) a pricing spread generally ranging from 2.20% to 3.45%. Prior to February 4, 2022, interest was based on 1-month LIBOR plus a pricing spread of 2.00% - 3.25%.
(5) On March 2, 2022, the agreement was extended to terminate on March 5, 2023, unless terminated earlier pursuant to the terms of the agreement. On January 1, 2022, the agreement was amended to replace a LIBOR-based index rate with a SOFR-based index rate plus a pricing spread equal to 20 basis points, plus the prior pricing spread. Prior to January 1, 2022, interest was based on 3-month LIBOR plus a pricing spread of 2.25%. On December 19, 2022, the facility was amended to increase the facility limit up to $286.0 million by adding a static pool of additional mortgage loans to the facility and extended the termination date to December 19, 2023; however, it did not extend the revolving period, which ended on December 19, 2022. The interest rate pricing spread was also amended to 2.80% for the first three months following the amendment date, which will increase by an additional 50 basis points every three months thereafter. Additionally, the amendment generally removed “mark to market” provisions from the previous agreement, and requires an economic interest rate hedging account (“interest rate futures account”) to be maintained to the reasonable satisfaction of the Global Investment Bank 3, which account is for its benefit and under its sole control. The Company held restricted cash pertaining to Global Investment Bank 3’s interest rate futures account included in “restricted cash” of approximately $1.7 million on the Company’s consolidated balance sheet as of December 31, 2022.
(6) On October 4, 2022, Company and a subsidiary entered into two separate master repurchase facilities with two affiliates of an institutional investor (“Institutional Investors A and B”) regarding a specific pool of whole loans with financing of approximately $168.7 million on approximately $239.3 million of unpaid principal balance. The master repurchase agreements were set to expire on January 4, 2023, with a one-time three month extension period option. The Company subsequently repaid this financing facility in full on January 4, 2023. The Company held restricted cash pertaining to this lender’s cash collateral requirements included in “restricted cash” of approximately $3.8 million on the Company’s consolidated balance sheet as of December 31, 2022, which was released on January 4, 2023.
(7) On March 7, 2022, the agreement was amended to terminate on March 16, 2023, unless terminated earlier pursuant to the terms of the agreement. Additionally, the amendment increased the aggregate purchase price limit to $75.0 million from $50.0 million, and beginning March 8, 2022, provided that interest will accrue on any new transactions under the loan financing line at a rate based on Term SOFR plus an additional pricing spread. Prior to March 7, 2022, interest was based on 1-month LIBOR plus a pricing spread of 2.50% - 3.13%. We intend to allow this financing facility to expire in accordance with the terms of the agreement.
(8) This agreement was paid in full on December 15, 2022 and voluntarily terminated by the Company.
The following table sets forth the total unused borrowing capacity of each financing line as of December 31, 2022:
| Line of Credit (Note Payable) | Borrowing Capacity | Balance Outstanding | Available Financing | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||
| Multinational Bank 1 (1) | $ | 600,000 | $ | 352,038 | $ | 247,962 | |||||
| Global Investment Bank 2 (1) | 250,000 | — | 250,000 | ||||||||
| Global Investment Bank 3 (2) | 119,137 | 119,137 | — | ||||||||
| Institutional Investors A and B (2) | 168,695 | 168,695 | — | ||||||||
| Regional Bank 1 (1) | 75,000 | — | 75,000 | ||||||||
| Total | $ | 1,212,832 | $ | 639,870 | $ | 572,962 |
(1) Although available financing is uncommitted, the Company’s unused borrowing capacity is available if it has eligible collateral to pledge and meets other borrowing conditions as set forth in the applicable agreements.
(2) As of December 31, 2022, these financing facilities had no unused borrowing capacity as the outstanding borrowings were based on static pools of mortgage loans.
Short‑Term Repurchase Facilities. In addition to our existing loan financing lines, we employ short‑term repurchase facilities to borrow against U.S. Treasury Securities, securities issued by AOMT, Angel Oak’s securitization platform, and other securities we may acquire in accordance with our investment guidelines.
The following table sets forth certain characteristics of our short-term repurchase facilities as of December 31, 2022 and 2021:
83
| December 31, 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Repurchase Agreements | Amount Outstanding | Weighted Average Interest Rate | Weighted Average Remaining Maturity (Days) | ||||||
| ($ in thousands) | |||||||||
| RMBS (1) | $ | 52,544 | 6.07 | % | 13 | ||||
| Total | $ | 52,544 | 6.07 | % | 13 | ||||
| December 31, 2021 | |||||||||
| Repurchase Agreements | Amount Outstanding | Weighted Average Interest Rate | Weighted Average Remaining Maturity (Days) | ||||||
| ($ in thousands) | |||||||||
| U.S Treasury Securities | $ | 248,750 | 0.12 | % | 6 | ||||
| RMBS | 360,501 | 0.16 | % | 18 | |||||
| Total | $ | 609,251 | 0.15 | % | 13 |
(1) A portion of repurchase debt outstanding as of December 31, 2022 includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). See Item 8, Note 6 - Investment Securities.
The following table presents the amounts of collateralized borrowings outstanding under repurchase facilities as of the end of each quarter, the average amount of collateralized borrowings outstanding under repurchase facilities during the quarter and the highest balance of any month end during the quarter:
| Quarter End | Quarter End Balance | Average Balance in Quarter | Highest Month-End Balance in Quarter | |||||
|---|---|---|---|---|---|---|---|---|
| (in thousands) | ||||||||
| Q1 2021 | 27,796 | 57,470 | 27,796 | |||||
| Q2 2021 | 787,176 | 407,486 | 787,176 | |||||
| Q3 2021 | 489,287 | 173,265 | 489,287 | |||||
| Q4 2021 | 609,251 | 206,897 | 609,251 | |||||
| Q1 2022 | 477,422 | 272,282 | 477,422 | |||||
| Q2 2022 | 128,365 | 92,598 | 132,629 | |||||
| Q3 2022 | 67,454 | 50,988 | 67,454 | |||||
| Q4 2022 | 52,544 | 56,426 | 63,357 |
We utilize short‑term repurchase facilities on our RMBS portfolio and to finance assets for REIT asset test purposes. Over time, the need to purchase securities for REIT asset test purposes will be reduced as we obtain and participate in additional securitizations and acquire assets directly for investment purposes. We will continue to use repurchase facilities on our RMBS portfolio to add additional leverage which increases the yield on those assets. Our use of repurchase facilities is generally highest at the end of any particular quarter, as shown in the table above, where the quarter-end balance and the highest month-end balance in each quarter are typically equivalent.
Securitization Transactions
Subsequent to December 31, 2022, on January 31, 2023, we and other Angel Oak Capital-managed entities contributed loans into an approximately $580.5 million scheduled principal balance securitization transaction (AOMT 2023-1) backed by a pool of residential mortgage loans. Our contributed mortgage loans had a scheduled principal balance of approximately $241.3 million. We may strategically enter into similar securitizations with other Angel Oak Capital-managed entities in the future, and / or issue securitizations where we are the sole participant, as we did in 2022 and 2021, as further described below.
In July 2022, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, approximately 48% of which were mortgage loans originated by third parties and the remainder of which were originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2022-4 issued approximately $177.6 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $152.2 million and retained cash of $2.3 million, which was used for operational purposes. We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. Given the
84
accounting rules surrounding this type of transaction, we have consolidated the AOMT 2022-4 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheet as of December 31, 2022.
In February 2022, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, approximately 56% of which were mortgage loans originated by third parties and the remainder of which were originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2022-1 issued approximately $551.8 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $458.3 million and retained cash of $60.9 million, which was used to acquire additional non‑QM loans, pay down repurchase facilities, and acquire other target assets. We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. Given the accounting rules surrounding this type of transaction, we have consolidated the AOMT 2022-1 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheet as of December 31, 2022.
In November 2021, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, a substantial majority of which were non‑QM loans originated by our affiliate mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2021-7 issued approximately $386.9 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $331.8 million and retained cash of $39.8 million, which was used to acquire additional non‑QM loans, pay down repurchase facilities, and acquire other target assets. We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. Given the accounting rules surrounding this type of transaction, we have consolidated the AOMT 2021-7 securitization on our consolidated balance sheets, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2022 and 2021.
In August 2021, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, a substantial majority of which were non‑QM loans originated by our affiliate mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2021-4 issued approximately $316.6 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $249.0 million and retained cash of $55.8 million, which was used to acquire additional non‑QM loans, pay down repurchase facilities, and acquire other target assets. We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. Given the accounting rules surrounding this type of transaction, we have consolidated the securitization on our consolidated balance sheets, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2022 and 2021.
Leverage and Hedging Strategies
We finance our assets with what we believe to be a prudent amount of leverage, which will vary from time to time based upon the particular characteristics of our portfolio, availability of financing and market conditions.
Subject to maintaining our qualification as a REIT and maintaining our exclusion from regulation as an investment company under the Investment Company Act, we expect to continue to utilize various derivative instruments and other hedging instruments to mitigate interest rate risk, credit risk and other risks. For example, we may opportunistically enter into hedging transactions with respect to interest rate exposure on one or more of our assets or liabilities. Any such hedging transactions could take a variety of forms, including the use of derivative instruments such as interest rate swap contracts, index swap contracts, interest rate cap or floor contracts, futures or forward contracts, and options.
Cash Availability
Cash and cash equivalents
Our cash balance as of December 31, 2022 was sufficient to meet our liquidity covenants under our financing facilities. We believe that we maintain sufficient cash to continue to meet margin calls on our financing facilities, should such margin calls occur. Due to market volatility, some of our cash was restricted, as further described below, by margin maintenance requirements by certain whole loan financing facility counterparties, along with cash collateral held by counterparties for interest rate futures and repurchase obligations. We sold certain residential mortgage loans in a bulk sale in the fourth quarter of 2022, as part of our strategic initiative to reduce the more seasoned loans in our portfolio, reduce debt, and generate liquidity to protect our capital structure. We may also participate in upcoming securitizations either solely or with other Angel Oak entities. We also have the ability to leverage currently unleveraged securities or whole loan assets, if we deem those actions advisable.
Restricted Cash
Restricted cash of approximately $10.6 million as of December 31, 2022 was comprised of: $5.6 million in margin collateral required by certain whole loan financing facility counterparties (as referred to above), the majority of which cash margin required was fully
85
released subsequent to December 31, 2022; $1.1 million in interest rate futures margin collateral; and margin collateral for securities sold under agreements to repurchase of $3.9 million. Our counterparties did not require any margin collateral for TBAs as of December 31, 2022.
Restricted cash of approximately $11.5 million as of December 31, 2021 was comprised of: $4.3 million in interest rate futures margin collateral, $2.3 million in TBA margin collateral, and $4.9 million in margin collateral for securities sold under agreements to repurchase. Our whole loan financing facility counterparties did not require any margin collateral as of December 31, 2021.
Cash Flows
| For the Years Ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2022 | December 31, 2021 | ||||||
| (in thousands) | |||||||
| Cash flows used in operating activities | $ | (331,127) | $ | (1,567,946) | |||
| Cash flow provided by (used in) investing activities | $ | 664,333 | $ | (460,484) | |||
| Cash flows provided by (used in) financing activities | $ | (345,654) | $ | 2,034,766 | |||
| Net increase (decrease) in cash and restricted cash | $ | (12,448) | $ | 6,336 |
Cash flows used in operating activities of $331.1 million for the year ended December 31, 2022 as compared to $1.6 billion in outflows for the year ended December 31, 2021 were primarily due to a net loss for the year ended December 31, 2022, compared to net income for 2021, along with the purchase of residential mortgage loans during the year ended December 31, 2022 (though fewer than in 2021), partially offset by the sale of residential mortgage loans in 2022.
Investing cash net inflows of $664.3 million for the year ended December 31, 2022 as compared to net outflows of $460.5 million for the year ended December 31, 2021 were primarily due to fewer purchases of RMBS during the year ended December 31, 2022 as compared to 2021.
Financing cash outflows of $345.7 million for the year ended December 31, 2022 as compared to inflows of $2.0 billion for the year ended December 31, 2021 was primarily due to the net payments nature of financing activities during 2022 including net repayment activities on both securities sold under agreements to repurchase and net payments on notes payable, while the net inflows of 2021 were primarily due to proceeds received from the IPO, contributions received from our former sole stockholder, and proceeds received from our private placement concurrent with the IPO.
Cash Flows - Residential and Commercial Loan Classification
Residential loan activity is recognized in the statement of cash flows as an operating activity, as our residential mortgage loans are generally held for a short period of time with the intent to securitize these loans. Commercial mortgage loan activity is recognized in the statement of cash flows as an investing activity, as our commercial mortgage loan portfolio is generally deemed to be held for investing purposes.
Recent Accounting Pronouncements
Refer to the notes to our consolidated financial statements included in Part II, Item 8, Footnote 2, of this Annual Report on Form 10-K for a discussion of recent accounting pronouncements and any expected impact on us.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reported periods. Actual results could differ from those estimates. We expect quarter-to-quarter GAAP earnings volatility from our business activities. This volatility can occur for a variety of reasons, particularly changes in the fair values of consolidated assets and liabilities. In addition, the amount or timing of our reported earnings may be impacted by technical accounting issues and estimates.
Management discusses the ongoing development and selection of the critical accounting policies as set forth below with the Audit Committee of our Board of Directors:
Fair Value Measurements
We report various investments at fair value, including certain eligible financial instruments elected to be accounted for under the fair value option. A fair value measurement represents the price at which an orderly transaction would occur between willing market participants at the measurement date. This definition of fair value focuses on exit price and prioritizes the use of market-based inputs over entity-specific inputs when determining fair value. Inputs may be observable (reflecting assumptions that market participants would use in
86
pricing the asset or liability based on market data obtained from sources independent of the reporting entity) or unobservable (the entity’s own assumptions).
A fair value hierarchy for inputs is implemented in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs are used when available. The availability of valuation techniques and the ability to attain observable inputs can vary from investment to investment and are affected by a wide variety of factors, including the type of investment, whether the investment is newly issued and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the transaction.
The fair value hierarchy is categorized into three broad levels (Levels 1, 2, and 3) based on the inputs as described in Part II, Item 8, Note 11 – Fair Value Measurements. The degree of judgment exercised in determining fair value is significant for investments categorized in Level 2, and greatest for investments categorized in Level 3, as the inputs to these levels are less observable or unobservable in the market, and therefore the determination of fair value requires more judgment. Because of the inherent uncertainty of valuation, those estimated values may be materially higher or lower than the values that would have been used had a ready market for the investments existed.
Valuation estimates are subject to uncertainty due to inherently subjective valuation inputs. The most significant valuation estimates to us regarding assets are those for residential mortgage loans (including residential mortgage loans in securitization trusts) and Non-Agency RMBS, as those two categories of assets are the largest asset classes on our balance sheet subject to Level 2 or Level 3 valuation estimates. The most significant valuation estimates to us regarding liabilities relates to the portion of the non-recourse securitization obligations, collateralized by residential mortgage loans, for which the fair value option was elected, which is subject to Level 2 valuation estimates. The assumptions regarding valuations for these asset and liability categories are described as follows:
•Residential Mortgage Loans (including Residential Mortgage Loans in Securitization Trusts) - Our company recognizes residential mortgage loans at fair value. The fair value of the residential mortgage loans is predominantly based on trading activity observed in the marketplace, provided by a third‑party pricing service. The third‑party pricing service obtains comparative pricing from banks, brokers, hedge funds, REITs and from its own brokerage business. The third‑party pricing service also maintains a spread matrix created from trading levels observed in the secondary market and from indications of holding values in client investments. The spreads are meant to depict the required spread demanded by investors in the current environment. The matrix is segregated by loan structure type (hybrid arm, fixed rate, home equity line of credit, second lien, pay option arm, etc.), delinquency status, and loan to value strata. Significant matrix inputs are analyzed at the loan level. The performing residential mortgage loans are categorized as Level 2 in the fair value hierarchy, while non‑performing loans are categorized as Level 3 given their limited marketability and availability of observable valuation inputs. Both Level 2 and Level 3 loans matrix inputs include collateral behavioral models including prepayment rates, default rates, loss severity, and discount rates.
•Non‑Agency RMBS (“Non‑Agency”) - Non‑Agencies consist of investments in collateralized mortgage obligations. Our company utilizes PriceServe, Bank of America’s independent fixed income pricing service, as the primary valuation source for the investments. PriceServe obtains its price quotes from actual sales or quotes for sale of the same or similar securities and/or provides model‑based valuations that consider inputs derived from recent market activity including default rates, conditional prepayment rates, loss severity, expected yield to maturity, baseline Discount Margin/Yield, recovery assumptions, tranche type, collateral coupon, age and loan size and other inputs specific to each security. These quotes are most reflective of the price that would be achieved if the security was sold to an independent third party on the date of the consolidated financial statements. Non‑Agencies are categorized in Level 2 of the fair value hierarchy.
•Non-recourse securitization obligations, collateralized by residential mortgage loans - The portion of this obligation for which we have elected the fair value option uses the prices of the underlying bonds securing the related residential mortgage loans in securitization trusts. Our company utilizes PriceServe, Bank of America’s independent fixed income pricing service, as the primary valuation source for these bonds. PriceServe obtains its price quotes from actual sales or quotes for sale of the same or similar securities and/or provides model‑based valuations that consider inputs derived from recent market activity including default rates, conditional prepayment rates, loss severity, expected yield to maturity, baseline discount margin/yield, recovery assumptions, tranche type, collateral coupon, age and loan size, and other inputs specific to each security. We believe that these quotes are most reflective of the price that would be achieved if the bonds were sold to an independent third party on the date of the consolidated financial statements. The portion of this liability for which we have elected the fair value option is categorized as Level 2 in the fair value hierarchy.
87
Variable Interest Entities
A VIE is defined as an entity in which equity investors (1) do not have the characteristics of a controlling financial interest, and/or (2) do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated by its primary beneficiary, which is defined as the party that has both (a) the power to control the activities that most significantly impact the VIE's economic performance and (b) the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE. For VIEs that do not have substantial on-going activities, the power to direct the activities that most significantly impact the VIE’s economic performance may be determined by an entity’s involvement with the design and structure of the VIE.
VIEs for which we are considered to be the primary beneficiary:
Determining the primary beneficiary of a VIE requires judgment. We determined that for the securitizations we consolidate, our ownership provides us with the obligation to absorb losses or the right to receive benefits from the VIE that could be significant to the VIE. In addition, we have the power to direct the activities of the VIEs that most significantly impact the VIEs’ economic performance, or power, such as rights to replace the servicer without cause or we were determined to have power in connection with our involvement with the structure and design of the VIE.
The securitization trusts are structured as entities that receive principal and interest on the underlying collateral and distribute those payments to the security holders. The assets held by the securitization entities are restricted in that they can only be used to fulfill the obligations of the securitization entity. Our risks associated with our involvement with these VIEs are limited to our risks and rights as a holder of the security we have retained as well as certain risks which may occur when we act as either the sponsor and/or depositor of and the seller, directly or indirectly to, the securitization entities.
Our interest in the assets held by consolidated securitization vehicles, which are consolidated on our consolidated balance sheets, is restricted by the structural provisions of these trusts, and a recovery of our investment in the vehicles will be limited by each entity’s distribution provisions. The liabilities of the securitization vehicles, which are also consolidated on our consolidated balance sheets, are non-recourse to us, and can only be satisfied using proceeds from each securitization vehicle’s respective asset pool.
The assets of securitization entities are comprised of RMBS or residential mortgage loans.
VIEs for which we are not considered to be the primary beneficiary:
We perform ongoing reassessments of whether changes in the facts and circumstances regarding our involvement with a VIE causes our consolidation conclusion to change.
FY 2021 10-K MD&A
SEC filing source: 0001766478-22-000033.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with our historical consolidated financial statements and the notes thereto appearing elsewhere in this Annual Report on Form 10-K. Some of the information contained in this discussion and analysis, including information with respect to our business strategies, our expectations regarding the future performance of our business, and the other non-historical statements contained herein, are forward-looking statements. Our actual results may differ materially from those anticipated in any forward-looking statements as a result of many factors, including those set forth under “Risk Factors” and “Special Note Regarding Forward-Looking Statements” elsewhere in this Annual Report on Form 10-K.
General
Angel Oak Mortgage, Inc. is a real estate finance company focused on acquiring and investing in first lien non-QM loans and other mortgage-related assets in the U.S. mortgage market. Our strategy is to make credit-sensitive investments primarily in newly-originated first lien non-QM loans that are primarily made to higher-quality non-QM loan borrowers and primarily sourced from Angel Oak’s proprietary mortgage lending platform, Angel Oak Mortgage Lending, which operates through wholesale and retail channels and has a national origination footprint. We also may invest in other residential mortgage loans, RMBS, and other mortgage-related assets, which, together with non-QM loans and investments other than U.S. Treasury Bills, we refer to as our target assets. Further, we may identify and acquire our target assets through the secondary market when market conditions and asset prices are conducive to making attractive purchases. Our objective is to generate attractive risk-adjusted returns for our stockholders, through cash distributions and capital appreciation, across interest rate and credit cycles.
We are externally managed and advised by our Manager, a registered investment adviser under the Investment Advisers Act of 1940 and an affiliate of Angel Oak Capital, a leading alternative credit manager with market leadership in mortgage credit that includes asset management, lending and capital markets. Angel Oak Capital was established in 2009 and had approximately $14.2 billion in assets under management as of December 31, 2021 across its private credit strategies, public funds, and separately managed accounts, including approximately $9.7 billion of mortgage‑related assets. Angel Oak Mortgage Lending is a market leader in non‑QM loan production and, as of December 31, 2021, had originated over $12.9 billion in total non‑QM loan volume since its inception in 2011. Angel Oak is headquartered in Atlanta and has over 900 employees across its enterprise.
Through our relationship with our Manager, we benefit from Angel Oak’s vertically integrated platform and in‑house expertise, providing us with the resources that we believe are necessary to generate attractive risk‑adjusted returns for our stockholders. Angel Oak Mortgage Lending provides us with proprietary access to non‑QM loans, as well as transparency over the underwriting process and the ability to acquire loans with our desired credit and return profile. We believe our ability to identify and acquire target assets through the secondary market is bolstered by Angel Oak’s experience in the mortgage industry and expertise in structured credit investments. In addition, we believe we have significant competitive advantages due to Angel Oak’s analytical investment tools, extensive relationships in the financial community, financing and capital structuring skills, investment surveillance capabilities, and operational expertise.
We have elected to be taxed as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 2019. Commencing with our taxable year ended December 31, 2019, we believe that we have been organized and operated, and we intend to continue to operate in conformity with the requirements for qualification and taxation as a REIT under the Internal Revenue Code of 1986 (the “Code”). Our qualification as a REIT, and maintenance of such qualification, depends on our ability to meet, on a continuing basis, various complex requirements under the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels, and the concentration of ownership of our stock. We also intend to operate our business in a manner that will allow us to maintain our exclusion from regulation as an investment company under the Investment Company Act. Our common stock commenced trading on the New York Stock Exchange on June 17, 2021.
We expect to derive our returns primarily from the difference between the interest we earn on loans we make and our cost of capital, as well as the returns from bonds, including risk retention securities, that are retained after securitizing the underlying loan collateral.
Trends and Recent Developments
Overall macroeconomic environment and its effect on us
The 2021 macroeconomic environment was more favorable than that of the 2020 macroeconomic environment. Although the U.S. economy was still being affected by the COVID-19 pandemic in 2021, the impact of COVID-19 on the economy shifted from economic shutdowns and a lack of economic activity to a release of pent-up consumer demand, which included demand for housing and mortgages. Interest rates decreased in 2021, resulting in many homeowners either refinancing existing mortgages or trading up in housing stock and obtaining a newly originated mortgage. The effects of this overall interest rate decrease was somewhat offset by the lack of availability of housing stock in many areas of the U.S., and a dramatic increase in the cost of building materials, particularly lumber, which constrained home building activity to some extent, as well as resulted in an increase in home prices in many areas of the U.S.
57
Homeowner prepayment activities (which include refinancing an existing mortgage, as referred to above) may have had a negative impact on some of the bonds that we hold from older securitizations, as we typically hold the lower junior and XS (interest only) tranches of bonds from a securitization, and the payoff of a mortgage within a securitization results in less interest available to be allocated to the XS bonds. This prepayment activity on the part of homeowners is not likely to affect our newer securitizations, as a homeowner in a more newly-originated mortgage is likely to have a mortgage rate closer to the current lower interest rates.
The Federal Reserve Bank of the U.S. has indicated that it plans to increase interest rates in the near term. We believe that an increase in interest rates from the current historically low levels is unlikely to significantly affect demand for non-QM mortgages. An increase in interest rates may cause interest rate spreads to widen, which may negatively impact the valuation of our whole loan portfolio, as wider interest rate spreads generally cause a decrease in the value of whole loans originated at lower interest rates. However, holding whole loans originated at higher interest rates generally has the effect of increasing our net interest income, and prepayment speeds will generally slow for existing securitizations, which will also increase our net interest income as we primarily hold lower and interest only tranches of securitized bonds that we have issued.
Initial Public Offering
On June 21, 2021, we completed our initial public offering (“IPO”) of 7,200,000 shares of common stock, $0.01 par value per share (“common stock”), at a public offering price of $19.00 per share for total proceeds of approximately $136.8 million, excluding the underwriting discounts and commissions and offering expenses of the IPO, each of which was paid by Angel Oak Capital, pursuant to the Registration Statement filed with the SEC under the Securities Act.
Concurrently with the completion of the IPO, we sold an additional 2,105,263 shares of common stock to CPPIB Credit Investments Inc. in a private placement at $19.00 per share, for total proceeds of approximately $40.0 million.
Our investment performance
We had strong performance from the most substantial asset classes of our target investments of both our non-QM whole loan portfolio, RMBS portfolio, and CMBS portfolio for the year ended December 31, 2021. Our non-QM whole loan portfolio generated increased net interest income, partially offset by unrealized losses on the portfolio, which were driven by mark-to-market losses due to yield spread widening. The RMBS portfolio and CMBS portfolio results were supported by year-over-year unrealized gains in this asset class. The non-QM portfolio unrealized losses are reflected in net income, while the RMBS and CMBS portfolios’ unrealized gains are reflected in other comprehensive income.
Purchases of whole loans since IPO and our 2021 securitizations
Since the closing of the IPO, through December 31, 2021, we purchased $1.4 billion in residential whole loans. In 2021, we issued two new securitizations, AOMT 2021-4 and AOMT 2021-7, securitizing a total of $703.5 million of unpaid principal balance of seasoned residential non-QM mortgage loans. These securitizations were the first securitizations that we issued as the sole participant. We own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. Given the accounting rules surrounding these types of transactions, we have consolidated these securitizations on our consolidated balance sheets, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheet for the year ended December 31, 2021. Subsequent to December 31, 2021, we issued a new securitization, AOMT 2022-1, securitizing a total of $537.6 million of unpaid principal balance of seasoned residential non-QM mortgage loans. As of the closing of AOMT 2022-1, we have securitized over $1.2 billion of non-QM loans since the closing of the IPO.
Our securitizations prior to 2021 were securitization transactions for which we did not meet the accounting rules to be considered a “primary beneficiary” of the applicable securitization vehicle, and therefore, for these prior securitizations, the bonds retained in the securitization are held on our consolidated balance sheets as of December 31, 2021 and 2020.
New whole loan financing facilities
In 2021, we entered into three new financing facilities, one of which was a committed financing facility. The new financing facilities afforded us $650.0 million of additional borrowing capacity, for a total capacity of $1.3 billion with which to execute our core strategy of purchasing whole loans and retaining them until securitized.
Key Financial Metrics
As a real estate finance company, we believe the key financial measures and indicators for our business are Distributable Earnings, Distributable Earnings Return on Average Equity and book value per share.
Distributable Earnings
58
Distributable Earnings is a non‑GAAP measure and is defined as net income (loss) allocable to common stockholders as calculated in accordance with GAAP, excluding (1) unrealized gains and losses on our aggregate portfolio, and realized gains (losses) on derivatives, (2) impairment losses, (3) extinguishment of debt, (4) non-cash equity compensation expense, (5) the incentive fee earned by our Manager, (6) realized gains or losses on swap terminations and (7) certain other nonrecurring gains or losses. We believe that the presentation of Distributable Earnings provides investors with a useful measure to facilitate comparisons of financial performance among our REIT peers, but has important limitations. We believe Distributable Earnings as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. As a REIT, we are generally required to distribute at least 90% of our annual REIT taxable income and to pay U.S. federal income tax at the regular corporate rate to the extent that we annually distribute less than 100% of such taxable income. Given these requirements and our belief that dividends are generally one of the principal reasons that stockholders invest in our common stock, generally we intend to attempt to pay dividends to our stockholders in an amount equal to our REIT taxable income, if and to the extent authorized by our Board of Directors. Distributable Earnings is one of a number of factors considered by our Board of Directors in declaring dividends and, while not a direct measure of REIT taxable income, over time, the measure can be considered a useful indicator of our dividends. Distributable Earnings should not be viewed in isolation and is not a substitute for net income computed in accordance with GAAP. Our methodology for calculating Distributable Earnings may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our Distributable Earnings may not be comparable to similar measures presented by other REITs.
We also use Distributable Earnings to determine the management and incentive fees payable to our Manager pursuant to the Management Agreement.
Distributable Earnings were approximately $34.2 million and $2.9 million for the years ended December 31, 2021 and 2020, respectively. The table below sets forth a reconciliation of net income allocable to common stockholder(s), calculated in accordance with GAAP, to Distributable Earnings for the years ended December 31, 2021 and 2020:
| December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| Net income allocable to common stockholder(s) | $ | 21,098 | $ | 721 | ||
| Adjustments: | ||||||
| Net other-than-temporary credit impairment losses | — | — | ||||
| Net realized and unrealized (gains) losses on derivatives | 7,688 | 257 | ||||
| Net unrealized (gains) losses on residential loans | 1,956 | 1,371 | ||||
| Net unrealized (gains) losses on residential loans in securitization trust | 1,949 | — | ||||
| Net unrealized (gains) losses on commercial loans | (231) | 517 | ||||
| Net unrealized (gains) losses on financial instruments at fair value | — | 14 | ||||
| (Gains) losses on extinguishment of debt | — | — | ||||
| Non-cash equity compensation expense | 1,715 | — | ||||
| Incentive fee earned by our Manager | — | — | ||||
| Realized gains (losses) on terminations of interest rate swaps | — | — | ||||
| Total other non-recurring (gains) losses | — | — | ||||
| Distributable Earnings | $ | 34,175 | $ | 2,880 |
59
Distributable Earnings Return on Average Equity
Distributable Earnings Return on Average Equity is a non-GAAP measure and is defined as annual or annualized Distributable Earnings divided by average total common stockholders’ equity. We believe that the presentation of Distributable Earnings Return on Average Equity provides investors with a useful measure to facilitate comparisons of financial performance among our REIT peers, but has important limitations. Additionally, we believe Distributable Earnings Return on Average Equity provides investors with additional detail on the Distributable Earnings generated by our invested equity capital. We believe Distributable Earnings Return on Average Equity as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. Therefore, Distributable Earnings Return on Average Equity should not be viewed in isolation and is not a substitute for net income computed in accordance with GAAP. Our methodology for calculating Distributable Earnings Return on Average Equity may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our Distributable Earnings Return on Average Equity may not be comparable to similar measures presented by other REITs. Set forth below is our computation of Distributable Earnings Return on Average Equity for the years ended December 31, 2021 and 2020:
| December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|
| ($ in thousands) | ||||||
| Distributable Earnings | $ | 34,175 | $ | 2,880 | ||
| Average total common stockholder(s)’ equity | $ | 369,749 | $ | 171,485 | ||
| Distributable Earnings Return on Average Equity | 9.24 | % | 1.68 | % |
Book Value per Share
The following table sets forth the calculation of our book value per share as of December 31, 2021 and 2020:
| December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|
| (in thousands except for share and per share data) | ||||||
| Total stockholder(s)’ equity | $ | 491,390 | $ | 248,309 | ||
| Preferred stock | (101) | (101) | ||||
| Stockholder(s)’ equity, net of preferred stock | $ | 491,289 | $ | 248,208 | ||
| Number of shares outstanding at period end | 25,227,328 | 15,724,050 | ||||
| Book value per share | $ | 19.47 | $ | 15.79 |
Results of Operations
Our results of operations presented herein for the year ended December 31, 2021 and the comparable year ended December 31, 2020 do not reflect the expenses typically associated with being a public company for full reporting periods, including increased insurance, legal, and accounting fees, full periods of equity compensation expense, expenses incurred in complying with the reporting and other requirements of the Securities Exchange Act of 1934, the payment of a base management fee to our Manager as a result of differences in the way fees and expense reimbursements are calculated under the Management Agreement compared to the pre-IPO management agreement as among us, our Manager and Angel Oak Mortgage Fund, LP (“Angel Oak Mortgage Fund”), our sole common stockholder prior the IPO (the “pre-IPO management agreement”), and the payment of increased directors’ fees for our independent directors. Additionally, pursuant to the Management Agreement, we are required to reimburse our Manager for its operating expenses, including third‑party expenses, incurred on our behalf; and our Manager will also be entitled to reimbursement for costs of the wages, salaries, and benefits incurred by our Manager for our dedicated Chief Financial Officer and Treasurer and a proportionate amount of the costs of the wages, salaries, and benefits of our Chief Executive Officer and President (who, after the completion of the IPO, has dedicated a substantial majority of his business time to us) based on the percentage of his business time spent on our matters, and any other dedicated or partially dedicated employees based on the percentage of each such person’s working time spent on matters related to us.
60
Year Ended December 31, 2021, Compared to the Year Ended December 31, 2020
The following table sets forth a summary of our results of operations for the years ended December 31, 2021 and 2020:
| December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| INTEREST INCOME, NET | ||||||
| Interest income | $ | 60,555 | $ | 40,820 | ||
| Interest expense | 11,476 | 7,499 | ||||
| NET INTEREST INCOME | 49,079 | 33,321 | ||||
| REALIZED AND UNREALIZED LOSSES, NET | ||||||
| Net realized loss on mortgage loans, derivative contracts, RMBS, and CMBS | (4,926) | (20,793) | ||||
| Net unrealized loss on mortgage loans and derivative contracts | (2,392) | (2,144) | ||||
| TOTAL REALIZED AND UNREALIZED LOSSES, NET | (7,318) | (22,937) | ||||
| EXPENSES | ||||||
| Operating expenses | 6,060 | 1,680 | ||||
| Due diligence and transaction costs | 2,551 | 356 | ||||
| Stock compensation | 1,715 | — | ||||
| Operating expenses incurred with affiliate | 2,828 | 1,742 | ||||
| Securitization costs | — | 2,527 | ||||
| Management fee incurred with affiliate | 5,894 | 3,343 | ||||
| Total operating expenses | 19,048 | 9,648 | ||||
| INCOME BEFORE INCOME TAXES | 22,713 | 736 | ||||
| Income tax expense | 1,600 | — | ||||
| NET INCOME | 21,113 | 736 | ||||
| Preferred dividends | (15) | (15) | ||||
| NET INCOME ALLOCABLE TO COMMON STOCKHOLDER(S) | $ | 21,098 | $ | 721 | ||
| Other comprehensive income (loss) | 4,039 | (4,593) | ||||
| TOTAL COMPREHENSIVE INCOME (LOSS) | $ | 25,137 | $ | (3,872) |
61
Net Interest Income
The following table sets forth the components of net interest income for the years ended December 31, 2021 and 2020:
| December 31, 2021 | December 31, 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||||||
| Interest income | Interest income / expense | Average balance | Interest income / expense | Average balance | |||||||||||
| Residential mortgage loans | $ | 25,705 | $ | 544,440 | $ | 13,013 | $ | 232,075 | |||||||
| Residential mortgage loans in securitization trusts | 7,709 | 153,158 | — | — | |||||||||||
| Commercial mortgage loans | 641 | 9,284 | 1,940 | 28,979 | |||||||||||
| RMBS | 24,221 | 264,095 | 25,415 | 118,174 | |||||||||||
| CMBS | 2,266 | 11,142 | 295 | 1,359 | |||||||||||
| U.S. Treasury Bills | 7 | 58,076 | 110 | 118,069 | |||||||||||
| Other interest income | 6 | 32,050 | 47 | 42,300 | |||||||||||
| Total interest income | 60,555 | 40,820 | |||||||||||||
| Interest expense | |||||||||||||||
| Notes payable | 8,682 | 350,919 | 6,624 | 189,212 | |||||||||||
| Non-recourse securitization obligation, collateralized by residential mortgage loans | 2,457 | 141,133 | — | — | |||||||||||
| Repurchase facilities | 337 | 209,502 | 875 | 136,835 | |||||||||||
| Total interest expense | 11,476 | 7,499 | |||||||||||||
| Net interest income | $ | 49,079 | $ | 33,321 |
Net interest income for the years ended December 31, 2021 and 2020 was $49.1 million and $33.3 million, respectively. Net interest income increased due to the increase in the average portfolio balance for the year ended December 31, 2021 as compared to the year ended December 31, 2020, primarily due to the composition of the portfolio during December 31, 2021 having a higher average balance of residential mortgage loans and residential mortgage loans held in securitization trusts, which increased the interest income in these portfolios. Our RMBS portfolio’s average balance increased due to whole pool loan RMBS purchased at quarter-end dates which were sold in the months following the quarter end dates. Accordingly, the increase in the average balance of our RMBS portfolio did not substantially affect the net interest income earned from RMBS.
Total Realized and Unrealized Gains (Losses)
The components of total realized and unrealized gains (losses), net for the years ended December 31, 2021 and 2020 are set forth as follows:
| December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|
| (in thousands) | ||||||
| Realized gain on securitization | $ | — | $ | 2,946 | ||
| Unrealized loss on residential loans held in securitization trusts | (3,427) | — | ||||
| Realized loss on RMBS, net | (15,113) | (9,629) | ||||
| Realized loss on CMBS | (971) | — | ||||
| Realized gain (loss) on interest rate futures | 13,253 | (14,076) | ||||
| Realized and unrealized loss on TBAs | (1,255) | — | ||||
| Realized and unrealized gain (loss) on residential mortgage loans | 378 | (1,396) | ||||
| Realized and unrealized gain (loss) on commercial mortgage loans | 355 | (517) | ||||
| Realized and unrealized loss on U.S. Treasury Bills | (8) | (8) | ||||
| Unrealized depreciation on interest rate futures | (530) | (257) | ||||
| Total realized and unrealized gains (losses), net | $ | (7,318) | $ | (22,937) |
62
For the years ended December 31, 2021 and 2020, total realized and unrealized gains (losses), net were $(7.3) million and $(22.9) million, respectively. During the year ended December 31, 2020, we experienced market volatility in interest rate futures due to the COVID-19 pandemic. The year ended December 31, 2021 presented a less volatile market environment as substantially all the credit and asset valuation issues related to the financial effects of the COVID-19 pandemic had lessened. During the year ended December 31, 2021, we experienced increased realized losses on our RMBS portfolio due to prepayment speeds on IO bonds, which increased compared to 2020. Our interest rate futures, as a partial economic hedge against residential loan valuations, performed as expected and more than offset the unrealized losses experienced in our portfolio of residential loans held in securitization trusts.
Also during the year ended December 31, 2021, our accounting treatment of securitization transactions changed as we became the primary beneficiary for the securitization transactions entered into during 2021 (AOMT 2021-4 and AOMT 2021-7), and thus, consolidated the VIEs of those securitization entities and recognized no realized gain or loss on those transactions. We did recognize unrealized losses on these assets from mark-to-market activity, as the loans in these VIEs are still held on our balance sheet. For comparative purposes, we were not considered the primary beneficiary of securitization transactions entered into in 2020 (AOMT 2020-3 and AOMT 2020-SBC1), and thus, recognized a gain in 2020 on those transactions as we did not consolidate those VIEs.
Expenses
Operating Expenses
For the years ended December 31, 2021 and 2020, our operating expenses were $6.1 million and $1.7 million, respectively. The increase in operating expenses during the year ended December 31, 2021 was due to an increase in costs due to being a newly-public company, including increased insurance, audit, and legal fees. We also experienced an increase in loan administration costs, commensurate with an increase in the number of loans in our portfolio during the comparative period.
Due Diligence and Transaction Costs
For the years ended December 31, 2021 and 2020, our due diligence and transaction costs were $2.6 million and $0.4 million, respectively. The increase in these costs was due to whole loan acquisition diligence costs, which increased over the comparative period as we purchased significantly more whole loans during the year ended December 31, 2021 as compared to the year ended December 31, 2020. We purchased both affiliate-originated and third party-originated whole loans during the year ended December 31, 2021, while during the year ended December 31, 2020, we purchased no third party-originated whole loans and our affiliated mortgage originators largely paused mortgage originations from mid-March 2020 to September 2020 as a result of uncertain economic conditions due to the economic effects of the COVID-19 pandemic.
Stock Compensation
For the year ended December 31, 2021, our stock compensation expense was $1.7 million. We did not have any stock compensation expense for the year ended December 31, 2020 as no grants were made in 2020. In connection with the IPO in June 2021, we issued restricted stock awards to key employees of Angel Oak, including our Manager, as well as the independent directors on our Board of Directors. All awards discussed further were issued with a grant date of June 21, 2021. Restricted stock awards granted to our Board of Directors vest on the one year anniversary of the grant date, while restricted stock awards granted to key employees of Angel Oak, including our Manager, vest in three equal annual installments commencing on the one year anniversary of the grant date. We believe our 2021 Equity Incentive Plan is designed to motivate and retain individuals who are responsible for the attainment of our core long-term performance goals. We plan on issuing restricted stock or other similar awards, such as restricted stock units or performance shares, on an annual basis to continue to compensate these key individuals.
Operating Expenses Incurred with Affiliate
For the years ended December 31, 2021 and 2020, our operating expenses incurred with affiliate were $2.8 million and $1.7 million, respectively. These expenses were primarily due to the allocated time of partially and fully dedicated employees’ compensation being reimbursed by us, which increased over the comparative period due to more fully partially and fully dedicated employees’ time being allocated to us.
Securitization expenses
During the year ended December 31, 2021, we did not incur any securitization expenses, as we were the sole participant in the securitizations of two consolidated VIEs (AOMT 2021-7 and AOMT 2021-4) which required capitalization of securitization costs, which are included as a contra-liability to the financing obligation recognized on our consolidated balance sheet as of December 31, 2021. This contra-liability amortizes over a two-year period, and the amortization for the year ended December 31, 2021 was $0.3 million.
63
During the year ended December 31, 2020, we were not considered the primary beneficiary of securitization transactions entered into in 2020 (AOMT 2020-3 and AOMT 2020-SBC1), and thus, recognized securitization expenses of $2.5 million on those transactions as we did not consolidate those VIEs.
Management Fee Incurred with Affiliate
Prior to the completion of the IPO, we were required to pay our Manager, in cash, a management fee pursuant to the pre-IPO management agreement. The management fee payable under the pre-IPO management agreement was calculated based on the Actively Invested Capital (as defined in the pre-IPO management agreement) of the limited partners in Angel Oak Mortgage Fund, which we believe is reflective of a typical management fee payable by a private investment vehicle.
The pre-IPO management agreement terminated on the completion of the IPO, and we and the Operating Partnership subsequently entered into the Management Agreement with our Manager effective as of the completion of the IPO. Pursuant to the Management Agreement, our Manager is entitled to a base management fee, which is calculated based on our Equity (as defined in the Management Agreement), and an incentive fee based on certain performance criteria, as well as a termination fee in certain cases and reimbursement of certain expenses as described in the Management Agreement.
For the years ended December 31, 2021 and 2020, our management fee incurred with affiliate was $5.9 million and $3.3 million, respectively. The increase is due to the increase in our average equity for the year ended December 31, 2021 as compared to the same period in 2020.
Income Taxes
Our income tax liability for the year ended December 31, 2021 reflects an income tax provision based on our expectation of current income taxes incurred on activities relating to income derived from our taxable REIT subsidiary (“TRS”). We did not incur any tax liability for the year ended December 31, 2020.
64
Our Portfolio
As of December 31, 2021, our portfolio consisted of approximately $2.2 billion of residential mortgage loans, RMBS, and other target assets. “Target assets” as presented below includes the total investment portfolio excluding U.S. Treasury Bills. The following table sets forth additional information regarding our portfolio, including the manner in which our equity capital was allocated among investment types, as of December 31, 2021:
| Fair Value | Collateralized Debt | Allocated Capital | % of Total Capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio: | ($ in thousands) | |||||||||||||
| Residential mortgage loans | $ | 1,061,912 | $ | 852,961 | $ | 208,951 | 42.5 | % | ||||||
| Residential mortgage loans in securitization trust | 667,365 | 616,557 | 50,808 | 10.3 | % | |||||||||
| Commercial mortgage loans | 18,664 | 447 | 18,217 | 3.7 | % | |||||||||
| Total whole loan portfolio | $ | 1,747,941 | $ | 1,469,965 | $ | 277,976 | 56.5 | % | ||||||
| Investment securities | ||||||||||||||
| RMBS | $ | 485,634 | $ | 360,501 | $ | 125,133 | 25.5 | % | ||||||
| CMBS | 10,756 | — | 10,756 | 2.2 | % | |||||||||
| U.S. Treasury Bills | 249,999 | 248,750 | 1,249 | 0.3 | % | |||||||||
| Total investment securities | $ | 746,389 | $ | 609,251 | $ | 137,138 | 28.0 | % | ||||||
| Total investment portfolio | $ | 2,494,330 | $ | 2,079,216 | $ | 415,114 | 84.5 | % | ||||||
| Target assets | $ | 2,244,331 | $ | 1,830,466 | $ | 413,865 | 84.2 | % | ||||||
| Cash | $ | 40,801 | $ | — | $ | 40,801 | 8.3 | % | ||||||
| Other assets and liabilities | 35,475 | — | 35,475 | 7.2 | % | |||||||||
| Total | $ | 2,570,606 | $ | 2,079,216 | $ | 491,390 | 100.0 | % |
65
As of December 31, 2020, our portfolio consisted of approximately $308.2 million of residential mortgage loans, RMBS, and other target assets. “Target assets” as presented below includes the total investment portfolio excluding U.S. Treasury Bills. The following table sets forth additional information regarding our portfolio including the manner in which our equity capital was allocated among investment types, as of December 31, 2020:
| Fair Value | Collateralized Debt | Allocated Capital | % of Total Capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Portfolio: | ($ in thousands) | |||||||||||||
| Residential mortgage loans | $ | 142,030 | $ | 80,345 | $ | 61,685 | 24.8 | % | ||||||
| Commercial mortgage loans | 7,466 | 1,560 | 5,906 | 2.4 | % | |||||||||
| Total whole loan portfolio | $ | 149,496 | $ | 81,905 | $ | 67,591 | 27.2 | % | ||||||
| Investment securities | ||||||||||||||
| RMBS | $ | 149,936 | $ | 28,673 | $ | 121,263 | 48.8 | % | ||||||
| CMBS | 8,796 | — | 8,796 | 3.5 | % | |||||||||
| U.S. Treasury Bills | 149,995 | 149,618 | 377 | 0.2 | % | |||||||||
| Total investment securities | $ | 308,727 | $ | 178,291 | $ | 130,436 | 52.5 | % | ||||||
| Total investment portfolio | $ | 458,223 | $ | 260,196 | $ | 198,027 | 79.8 | % | ||||||
| Target assets | $ | 308,228 | $ | 110,578 | $ | 197,650 | 79.6 | % | ||||||
| Cash | $ | 43,569 | $ | — | $ | 43,569 | 17.5 | % | ||||||
| Other assets and liabilities | 6,713 | — | 6,713 | 2.7 | % | |||||||||
| Total | $ | 508,505 | $ | 260,196 | $ | 248,309 | 100.0 | % |
Residential Mortgage Loans
The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2021:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| Unpaid principal balance (“UPB”) | $48 - $3,410 | $506 | |
| Interest rate | 2.75% - 9.25% | 4.49% | |
| Maturity date | 10/1/2036 - 12/1/2061 | 4/20/2053 | |
| FICO score at loan origination | 521 - 823 | 740 | |
| LTV at loan origination | 12% - 95% | 70% | |
| DTI at loan origination | 1.60% - 59.06% | 27% | |
| Percentage of first lien loans | N/A | 100% | |
| Percentage of loans 90+ days delinquent (based on UPB) | N/A | 0.30% |
66
The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2020:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| UPB | $32 - $2,357 | $489 | |
| Interest rate | 3.88% - 10.75% | 5.95% | |
| Maturity date | 11/2048 - 1/2061 | 10/2050 | |
| FICO score at loan origination | 500 - 811 | 733 | |
| LTV at loan origination | 5% - 90% | 75% | |
| DTI at loan origination | 3% - 50% | 35% | |
| Percentage of first lien loans | N/A | 99.90% | |
| Percentage of loans 90+ days delinquent (based on UPB) | N/A | 10.70% |
The following table sets forth the information regarding the underlying collateral of our residential loans held in securitization trusts as of December 31, 2021 (1):
| ($ in thousands) | |
|---|---|
| UPB | $642,951 |
| Number of loans | 1494 |
| Weighted average loan coupon | 4.98% |
| Average loan amount | 433 |
| Weighted average LTV at loan origination and deal date | 72% |
| Weighted average credit score at loan origination and deal date | 741 |
| Current 3-month CPR | 35.1 |
| Percentage of loans 90+ days delinquent (based on UPB) | 0.13 |
(1) We did not have any residential loans held in securitization trusts as of December 31, 2020.
The following chart illustrates the geographic distribution of the underlying collateral of our residential loans held in securitization trusts as of December 31, 2021:
67
The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2021:
The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2020:
68
The following charts illustrate additional characteristics of our residential mortgage loans in our portfolio that we owned directly as of December 31, 2021, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans):
Characteristics of Our Residential Mortgage Loans as of December 31, 2021:
Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2021.
69
The following charts illustrate additional characteristics of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2020, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans):
Characteristics of Our Residential Mortgage Loans as of December 31, 2020:
(1) No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2020.
70
Commercial Mortgage Loans
The following table provides additional information on the commercial mortgage loans in our portfolio as of December 31, 2021:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| UPB | $244 - $4,300 | $1,700 | |
| Interest rate | 5.75% - 8.38% | 6.25% | |
| Loan term | 1.42 - 28.18 years | 8.36 years | |
| LTV at loan origination | 46.7% - 75.0% | 59.8% |
The following table provides additional information on the commercial mortgage loans in our portfolio as of December 31, 2020:
| Portfolio Range | Portfolio Weighted Average | ||
|---|---|---|---|
| ($ in thousands) | |||
| UPB | $77 - $4,300 | $646 | |
| Interest rate | 5.66% - 8.38% | 5.58% | |
| Loan term | 2.42 - 29.2 years | 14.3 years | |
| LTV at loan origination | 38.6% - 75.0% | 54.7% |
71
The following charts illustrate the geographic location of the commercial mortgage loans in our portfolio that we owned directly as of December 31, 2021 and December 31, 2020 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Our Commercial Mortgage Loans as of December 31, 2021:
Geographic Diversification of Our Commercial Mortgage Loans as of December 31, 2020:
RMBS
In March 2019, we participated in our first securitization transaction pursuant to which we contributed to AOMT 2019‑2 non‑QM loans with a carrying value of approximately $255.7 million that we had accumulated and held on our balance sheet. We received bonds from AOMT 2019‑2 with a fair value of approximately $55.8 million, including approximately $33.0 million in risk retention securities (representing 5% of each class of the bonds issued as part of the transaction).
Additionally, in July 2019, we participated in a second securitization transaction pursuant to which we contributed to AOMT 2019‑4 non‑QM loans with a carrying value of approximately $147.4 million that we had accumulated and held on our balance sheet, and we received bonds from AOMT 2019‑4 with a fair value of approximately $16.8 million.
Furthermore, in November 2019, we participated in a third securitization transaction pursuant to which we contributed to AOMT 2019‑6 non‑QM loans with a carrying value of approximately $104.3 million that we had accumulated and held on our balance sheet, and we received bonds from AOMT 2019‑6 with a fair value of approximately $10.7 million.
In June 2020, we participated in a fourth securitization transaction pursuant to which we contributed to AOMT 2020‑3 non‑QM loans with a carrying value of approximately $482.9 million that we had accumulated and held on our balance sheet. We received bonds from
72
AOMT 2020‑3 with a fair value of approximately $66.5 million, including approximately $23.0 million in horizontal risk retention securities (representing 5% of the fair value of the securities and other interests issued as part of the transaction).
Certain information regarding the mortgage loans underlying our portfolio of RMBS issued in AOMT securitization transactions is set forth below as of December 31, 2021, unless otherwise stated:
| AOMT 2019-2 | AOMT 2019-4 | AOMT 2019-6 | AOMT 2020-3 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | |||||||||||
| UPB of loans | $183,489 | $184,793 | $206,392 | $262,383 | |||||||
| Number of loans | 586 | 604 | 743 | 757 | |||||||
| Weighted average loan coupon | 7.082 | % | 7.066 | % | 6.441 | % | 5.905 | % | |||
| Average loan amount | $313 | $306 | $278 | $347 | |||||||
| Weighted average LTV at loan origination and deal date | 75 | % | 73 | % | 71 | % | 74 | % | |||
| Weighted average credit score at loan origination and deal date | 695 | 703 | 716 | 717 | |||||||
| Current 3-month CPR (1) | 44.89 | % | 50.89 | % | 45.08 | % | 43.61 | % | |||
| 90+ day delinquency (as a % of UPB) | 12.33 | % | 8.86 | % | 5.31 | % | 3.82 | % | |||
| Fair value of first loss piece (2) | $13,634 | $4,019 | $2,334 | $26,447 | |||||||
| Investment thickness (3) | 18.95 | % | 8.61 | % | 6.20 | % | 11.82 | % |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
(2) Represents the fair value of the securities we hold in the first loss tranche in each securitization.
(3) Represents the average size of the subordinate securities we own as investments in each securitization relative to the average overall size of the securitization.
Certain information regarding the mortgage loans underlying our portfolio of RMBS issued in AOMT securitization transactions is set forth below as of December 31, 2020, unless otherwise stated:
| AOMT 2019-2 | AOMT 2019-4 | AOMT 2019-6 | AOMT 2020-3 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | |||||||||||
| UPB of loans | $337,323 | $334,129 | $379,535 | $442,314 | |||||||
| Number of loans | 1049 | 1031 | 1262 | 1189 | |||||||
| Weighted average loan coupon | 7.01 | % | 6.99 | % | 6.47 | % | 5.86 | % | |||
| Average loan amount | $331 | $340 | $307 | $381 | |||||||
| Weighted average LTV at loan origination and deal date | 78 | % | 78 | % | 75 | % | 74 | % | |||
| Weighted average credit score at loan origination and deal date | 712 | 707 | 715 | 721 | |||||||
| Current 3-month CPR (1) | 31.60 | % | 27.40 | % | 32.30 | % | 28.80 | % | |||
| 90+ day delinquency (as a % of UPB) | 15.90 | % | 15.70 | % | 11.20 | % | 2.43 | % | |||
| Fair value of first loss piece (2) | $12,897 | $3,415 | $2,029 | $23,507 | |||||||
| Investment thickness (3) | 10.00 | % | 4.50 | % | 3.30 | % | 6.80 | % |
(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
(2) Represents the fair value of the securities we hold in the first loss tranche in each securitization.
(3) Represents the average size of the subordinate securities we own as investments in each securitization relative to the average overall size of the securitization.
73
The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2021:
| RMBS | Repurchase Debt | Allocated Capital | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | ||||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||||||||||
| Senior | $ | 3,076 | $ | — | $ | 3,076 | $ | 4,089 | $ | — | $ | 4,089 | $ | (1,013) | $ | — | $ | (1,013) | ||||||||||||||||
| Mezzanine | 2,178 | — | 2,178 | 1,631 | — | 1,631 | 547 | — | $ | 547 | ||||||||||||||||||||||||
| Subordinate | 80,058 | 10,292 | 90,350 | — | — | — | 80,058 | 10,292 | $ | 90,350 | ||||||||||||||||||||||||
| Interest only / excess | 15,052 | 2,923 | 17,975 | — | — | — | 15,052 | 2,923 | $ | 17,975 | ||||||||||||||||||||||||
| Whole pool | — | 372,055 | 372,055 | — | 354,781 | 354,781 | — | 17,274 | $ | 17,274 | ||||||||||||||||||||||||
| Total | $ | 100,364 | $ | 385,270 | $ | 485,634 | $ | 5,720 | $ | 354,781 | $ | 360,501 | $ | 94,644 | $ | 30,489 | $ | 125,133 |
The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2020:
| RMBS | Repurchase Debt | Allocated Capital | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | AOMT | Third Party RMBS | Total | ||||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||||||||||
| Senior | $ | 11,477 | $ | 6,820 | $ | 18,297 | $ | 11,936 | $ | — | $ | 11,936 | $ | (459) | $ | 6,820 | $ | 6,361 | ||||||||||||||||
| Mezzanine | 2,207 | — | 2,207 | 1,633 | — | 1,633 | 574 | — | 574 | |||||||||||||||||||||||||
| Subordinate | 78,830 | 18,784 | 97,614 | 15,104 | — | 15,104 | 63,726 | 18,784 | 82,510 | |||||||||||||||||||||||||
| Interest only / excess | 31,818 | — | 31,818 | — | — | — | 31,818 | — | 31,818 | |||||||||||||||||||||||||
| Whole pool | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||
| Total | $ | 124,332 | $ | 25,604 | $ | 149,936 | $ | 28,673 | $ | — | $ | 28,673 | $ | 95,659 | $ | 25,604 | $ | 121,263 |
The following table sets forth information with respect to our RMBS ending balances, at fair value, as of December 31, 2021:
| Senior | Mezzanine | Subordinate | Interest Only | Whole Pool | Total | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | ||||||||||||||||||||||
| Beginning fair value | $ | 18,297 | $ | 2,207 | $ | 97,614 | $ | 31,818 | $ | — | $ | 149,936 | ||||||||||
| Acquisitions: | ||||||||||||||||||||||
| Secondary market purchases of AOMT securities | — | — | 2,209 | — | — | 2,209 | ||||||||||||||||
| Third party securities | — | — | 5,122 | 7,485 | 1,466,854 | 1,479,461 | ||||||||||||||||
| Effect of principal payments / called deals | (15,029) | — | (19,576) | (3,781) | (1,096,112) | (1,134,498) | ||||||||||||||||
| IO and excess servicing prepayments | — | — | — | (17,355) | — | (17,355) | ||||||||||||||||
| Changes in fair value, net | (192) | (29) | 4,981 | (192) | 1,313 | 5,881 | ||||||||||||||||
| Ending fair value | $ | 3,076 | $ | 2,178 | $ | 90,350 | $ | 17,975 | $ | 372,055 | $ | 485,634 |
74
The following table sets forth information with respect to our RMBS ending balances, at fair value, as of December 31, 2020:
| Senior | Mezzanine | Subordinate | Interest Only | Total | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | ||||||||||||||||||
| Beginning fair value | $ | 19,060 | $ | 2,237 | $ | 31,679 | $ | 24,016 | $ | 76,992 | ||||||||
| Acquisitions: | ||||||||||||||||||
| Retained from AOMT securitizations | — | — | 40,380 | 26,140 | 66,520 | |||||||||||||
| Secondary market purchases of AOMT securities | — | — | 5,663 | — | 5,663 | |||||||||||||
| Third party securities | 6,880 | — | 18,098 | — | 24,978 | |||||||||||||
| Effect of principal payments / called deals | (7,709) | — | (2,377) | — | (10,086) | |||||||||||||
| IO and excess servicing prepayments | — | — | — | (9,672) | (9,672) | |||||||||||||
| Changes in fair value, net | 66 | (30) | 4,171 | (8,666) | (4,459) | |||||||||||||
| Ending fair value | $ | 18,297 | $ | 2,207 | $ | 97,614 | $ | 31,818 | $ | 149,936 |
The following chart illustrates the geographic diversification of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2021 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Loans Underlying Our Portfolio
of RMBS Issued in AOMT Securitization Transactions
(as of December 31, 2021)
Note: No state in “Other” represents more than a 4% concentration of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2021.
75
The following chart illustrates the geographic diversification of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2020 (percentages are based on the aggregate unpaid principal balance of such loans):
Geographic Diversification of Loans Underlying Our Portfolio
of RMBS Issued in AOMT Securitization Transactions
(as of December 31, 2020)
(1) No state in “Other” represents more than a 4% concentration of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2020.
76
CMBS
In November 2020, we participated in a securitization transaction of a pool of small balance commercial mortgage loans consisting of mortgage loans secured by commercial properties pursuant to which we contributed to AOMT 2020-SBC1 commercial mortgage loans with a carrying value of approximately $31.2 million that we had accumulated and held on our balance sheet, and we received bonds from AOMT 2020-SBC1 with a fair value of approximately $8.9 million.
Certain information regarding the commercial mortgage loans underlying our portfolio of commercial mortgage-backed securities “CMBS” issued in the AOMT 2020-SBC1 securitization transaction is shown below as of December 31, 2021 and December 31, 2020:
| December 31, 2021 | December 31, 2020 | ||||
|---|---|---|---|---|---|
| ($ in thousands) | |||||
| UPB of loans | $140,360 | $179,789 | |||
| Number of loans | 189 | 234 | |||
| Weighted average loan coupon | 7.4 | % | 7.4 | % | |
| Average loan amount | $743 | $768 | |||
| Weighted average LTV at loan origination and deal date | 58.4 | % | 62.3 | % |
The following table provides certain information with respect to the CMBS we received in connection with the AOMT 2020-SBC1 securitization transactions as of December 31, 2021 and December 31, 2020:
| December 31, 2021 | December 31, 2020 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CMBS | Repurchase Debt | Allocated Capital | CMBS | Repurchase Debt | Allocated Capital | |||||||||||||||||
| (in thousands) | ||||||||||||||||||||||
| Senior | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
| Mezzanine | — | — | — | — | — | — | ||||||||||||||||
| Subordinate | 7,993 | — | 7,993 | 5,766 | — | 5,766 | ||||||||||||||||
| Interest only / excess | 2,763 | — | 2,763 | 3,031 | — | 3,031 | ||||||||||||||||
| Total | $ | 10,756 | $ | — | $ | 10,756 | $ | 8,797 | $ | — | $ | 8,797 |
Liquidity and Capital Resources
Overview
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund our investments and operating costs, make distributions to our stockholders, and satisfy other general business needs. Our financing sources currently include capital contributions from our investors prior to the IPO, the proceeds from the IPO and concurrent private placement, payments of principal and interest we receive on our investment portfolio, unused borrowing capacity under our in‑place loan financing lines and repurchase facilities, and securitizations of our whole loans. Going forward, we may also utilize other types of borrowings, including bank credit facilities and warehouse lines of credit, among others. We may also seek to raise additional capital through public or private offerings of equity, equity-related, or debt securities, depending upon market conditions. The use of any particular source of capital and funds will depend on market conditions, availability of these sources, and the investment opportunities available to us.
We have used and expect to continue to use loan financing lines to finance the acquisition and accumulation of mortgage loans or other mortgage‑related assets pending their eventual securitization. Upon accumulating an appropriate amount of assets, we have financed and expect to continue to finance a substantial portion of our mortgage loans utilizing fixed rate term securitization funding that provides long‑term financing for our mortgage loans and locks in our cost of funding, regardless of future interest rate movements.
Securitizations may either take the form of the issuance of securitized bonds or the sale of “real estate mortgage investment conduit” securities backed by mortgage loans or other assets, with the securitization proceeds being used in part to repay pre-existing loan financing lines and repurchase facilities. We have sponsored and participated in securitization transactions with other entities that are managed by Angel Oak, and may continue to do so in the future, along with sponsoring sole securitization transactions.
We believe these identified sources of financing will be adequate for purposes of meeting our short‑term (within one year) and our longer‑term liquidity needs. We cannot predict with certainty the specific transactions we will undertake to generate sufficient liquidity to meet our obligations as they come due. We will adjust our plans as appropriate in response to changes in our expectations and any potential changes in market conditions.
77
Description of Existing Financing Arrangements
As of December 31, 2021, we were a party to six loan financing lines, which permitted borrowings in an aggregate amount of up to $1.3 billion. Borrowings under these agreements may be used to purchase whole loans for securitization or loans purchased for long‑term investment purposes. A description of each loan financing line is set forth as follows:
Nomura Loan Financing Line. On December 6, 2018, we and one of our subsidiaries entered into a master repurchase agreement with Nomura Corporate Funding Americas, LLC (“Nomura”). We are considered the “Seller” under this agreement. From time to time, we and one of our subsidiaries have amended such master repurchase agreement with Nomura. Pursuant to the agreement, we and our subsidiary may sell to Nomura, and later repurchase, up to $300.0 million aggregate borrowings on mortgage loans. The agreement expires on August 5, 2022, unless terminated earlier pursuant to the terms of the agreement. However, we are permitted to extend the expiration date by up to 364 additional days, subject to certain conditions being satisfied.
The principal amount paid by Nomura for each eligible mortgage loan is based on a percentage of both the market value, unpaid principal balance and acquisition price of the mortgage loan (generally ranging from 65% to 92%, depending on the type of loan and certain other factors and subject to certain other adjustments). Pursuant to the agreement, Nomura retains the right to determine the market value of the mortgage loan collateral for certain mortgage loans in its sole and absolute discretion. Additionally, Nomura is under no obligation to purchase the eligible mortgage loans we offer to sell to them. Upon our or our subsidiary’s repurchase of the mortgage loan, we are, or our subsidiary is, required to repay Nomura the adjusted principal amount related to such mortgage loan plus accrued and unpaid interest at a rate based on the sum of (1) the greater of (a) one-month LIBOR or three‑month LIBOR (depending on the type of mortgage loan) and (b) the applicable LIBOR floor, and (2) a spread generally ranging from 1.70% to 3.50% depending on the type of loan.
The agreement requires us to maintain various financial and other covenants, such as that: (1) adjusted tangible net worth on an aggregate basis must not be less than the sum of 50% of our adjusted tangible net worth as of the date of the agreement plus 50% of any future capital raised by us; (2) adjusted tangible net worth must not decline more than 25% in any rolling three month period or 35% in any rolling twelve month period; (3) the ratio of indebtedness to adjusted tangible net worth must not exceed 7:1; and (4) liquidity, on an aggregate basis, must exceed the greater of 5% of the aggregate purchase price and $2.0 million.
The agreement contains margin call provisions that provide Nomura with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under these provisions, Nomura may require us or our subsidiary to transfer cash and/or additional eligible mortgage loans with an aggregate market value sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, material adverse effects, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Nomura’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary are also required to pay certain customary fees to Nomura and to reimburse Nomura for certain costs and expenses incurred in connection with Nomura’s structuring, management and ongoing administration of the agreement.
Banc of California Loan Financing Line. On December 21, 2018, we and our subsidiary entered into a master repurchase agreement with Banc of California, National Association (“Banc of California”). We are considered a “Seller” under this agreement. From time to time, we and one of our subsidiaries have amended such master repurchase agreement with Banc of California. Pursuant to the agreement, we or our subsidiary may sell to Banc of California, and later repurchase, up to $50.0 million aggregate borrowings on mortgage loans. The agreement was set to expire on March 16, 2022, unless terminated earlier pursuant to the terms of the agreement; however, the agreement was amended on March 7, 2022 to expire on March 16, 2023, unless terminated earlier pursuant to the terms of the agreement. Additionally, the amendment increased the aggregate purchase price limit to $75.0 million from $50.0 million, and beginning March 8, 2022, provided that interest will accrue on any new transactions under the Loan Financing Line at a rate based on Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month) plus an additional spread.
The principal amount paid by Banc of California for each mortgage loan is based on the lesser of (1) a percentage of the original principal amount of the mortgage loan (ranging from 75% to 97%) and (2) a percentage of its take‑out commitment (97%) or $4.0 million, depending on the loan type. Pursuant to the agreement, Banc of California retains the right to determine the market value of the mortgage loan collateral in its sole discretion. During the year ended December 31, 2021, upon our or our subsidiary’s repurchase of the mortgage loan, we are, or our subsidiary is, required to repay Banc of California the principal amount related to such mortgage loan plus accrued and unpaid interest at a rate (determined based on the type of loan) equal to the sum of (1) the greater of (A) a specified minimum rate (ranging from 3.50% to 4.13%) and (B) one‑month LIBOR plus a spread ranging from 2.50% to 3.13%, and (2) in the case of loans with maturities over 364 days, the seasoned spread of 1.0%. As discussed above, the LIBOR reference rate was changed to SOFR beginning March 8, 2022 and going forward.
78
The agreement requires us to maintain various financial and other covenants, which include: (1) a minimum tangible net worth of $40.0 million consolidated; (2) minimum liquidity of $5.0 million; (3) a maximum ratio of total liabilities to tangible net worth of 10:1; and (4) we must attain positive net income, determined in accordance with GAAP, as of the last day of each calendar quarter, commencing with the quarter ended June 30, 2021, for the prior four (4) consecutive fiscal quarters then ending.
The agreement contains margin call provisions that provide Banc of California with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under these provisions, Banc of California may require us or our subsidiary to transfer cash and/or additional eligible mortgage loans with an aggregate market value sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, material adverse effects, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Banc of California’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary are also required to pay certain customary fees to Banc of California and to reimburse Banc of California for certain costs and expenses incurred in connection with Banc of California’s structuring, management and ongoing administration of the agreement.
Deutsche Bank Loan Financing Line. On February 13, 2020, we and our subsidiary entered into a master repurchase agreement with Deutsche Bank, AG (“Deutsche Bank”). We are considered a “Seller” under this agreement. From time to time, we and one of our subsidiaries have amended such master repurchase agreement with Deutsche Bank. Pursuant to the agreement, we or our subsidiary may sell to Deutsche Bank, and later repurchase, up to $250.0 million aggregate borrowings on mortgage loans. The agreement, as amended previously, was set to expire on February 11, 2022. On February 4, 2022, the agreement was amended to expire on February 2, 2024, unless terminated earlier pursuant to the terms of the agreement.
The principal amount paid by Deutsche Bank for each mortgage loan is based on a percentage of the market value, cost‑basis value or unpaid principal balance of the mortgage loan (generally ranging from 60% to 92%, depending on the type of loan and certain other factors and subject to certain other adjustments). Pursuant to the agreement, Deutsche Bank retains the right to determine the market value of the mortgage loan collateral in its sole good faith discretion. Additionally, Deutsche Bank is under no obligation to purchase the eligible mortgage loans we offer to sell to them. Prior to the February 2, 2024 amendment, upon our or our subsidiary’s repurchase of the mortgage loan, we or our subsidiary were required to repay Deutsche Bank the principal amount related to such mortgage loan plus accrued and unpaid interest at a rate (determined based on the type of loan) equal to the sum of (1) the greater of (A) 0.00% and (B) one‑month LIBOR and (2) a spread generally ranging from 2.00% to 3.25%.
Pursuant to the amendment executed on February 4, 2022, interest will now accrue on any outstanding balance under the Master Repurchase Agreement at a rate based on Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month). Previously, interest accrued at a rate based on one-month LIBOR. Additionally, the agreement was also amended to remove any draw fees; and adjust the pricing rate whereby upon the Company’s or the subsidiary’s repurchase of a mortgage loan, the Company or the subsidiary is required to repay Deutsche Bank the principal amount related to such mortgage loan plus accrued and unpaid interest at a rate (determined based on the type of loan) equal to the sum of (A) the greater of (i) 0.00% and (ii) Term SOFR and (B) a spread generally ranging from 2.20% to 3.45%.
The agreement requires us to maintain various financial and other covenants, which include: (1) our adjusted tangible net worth must be an amount at least equal to the greater of (A) $100.0 million and (B) 20% of the maximum aggregate purchase price limit; (2) our adjusted tangible net worth on the last day of any calendar quarter shall not decline by (A) 20% or more from the adjusted tangible net worth as of the last day of the immediately prior calendar quarter or (B) 40% or more from the adjusted tangible net worth as of the last day of the calendar quarter that is twelve months prior to such calendar quarter; (3) our liquidity must at least equal the greater of (A) $5.0 million and (B) 3.0% of the outstanding purchase price for such mortgage loans transferred to Deutsche Bank; and (4) our indebtedness to our adjusted tangible net worth must not exceed 5.5:1.
The agreement contains margin call provisions that provide Deutsche Bank with certain rights in the event of a decline in the market value or cost‑basis value of the purchased mortgage loans. Under these provisions, Deutsche Bank may require us or our subsidiary to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Deutsche Bank’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary are also required to pay certain customary fees to Deutsche Bank and to reimburse Deutsche Bank for certain costs and expenses incurred in connection with Deutsche Bank’s structuring, management and ongoing administration of the agreement.
79
Goldman Loan Financing Line. On March 5, 2021, we and our subsidiary entered into a master repurchase agreement with Goldman Sachs Bank USA (“Goldman”). We are considered a “Seller” under this agreement. Pursuant to the agreement, we or our subsidiary may sell to Goldman, and later repurchase, up to $200.0 million aggregate borrowings on mortgage loans. The agreement was set to expire on March 5, 2022, unless terminated earlier pursuant to the terms of the agreement; however, was extended on March 2, 2022 to expire on March 5, 2023, unless terminated earlier pursuant to the terms of the agreement.
The principal amount paid by Goldman for each eligible mortgage loan is based on a percentage of the outstanding principal balance of the mortgage loan or the market value of the mortgage loan (generally ranging from 75% to 85%, depending on the type of loan), whichever is less. Pursuant to the agreement, Goldman retains the right to determine the market value of the mortgage loan collateral in its sole good faith discretion and in a commercially reasonable manner. The loan financing line is marked‑to‑market at fair value. Additionally, Goldman is under no obligation to purchase the eligible mortgage loans we offer to sell to them. During the years ended December 31, 2021 and 2020, upon our or our subsidiary’s repurchase of the mortgage loan, we were, or our subsidiary was, required to repay Goldman the principal amount related to such mortgage loan plus accrued interest generally at a rate based on three‑month LIBOR plus 2.25%. On January 1, 2022, the LIBOR-based index was replaced by reference to the sum of Compounded SOFR and a SOFR adjustment of 20 basis points. Compounded SOFR is determined on a one-month basis and is defined as a daily rate as determined by Goldman to be the “USD-SOFR-Compound” rate as defined in the International Swaps and Derivatives Association, Inc. definitions.
The agreement requires us to maintain various financial and other covenants, such as that: (1) our minimum tangible net worth of must not decline 20% or more in the previous 30 days, 25% or more in the previous 90 days, or 35% or more in the previous year, or fall below 50% of our tangible net worth as of September 30, 2018 plus 50% of any capital contributions made after that date; (2) our minimum liquidity must not fall below the greatest of (x) the product of 5% and the aggregate repurchase price as of such date of determination, (y) $5 million and (z) any other amount of liquidity that we have covenanted to maintain in any other note, indenture, loan agreement, guaranty, swap agreement or any other contract, agreement or transaction (including, without limitation, any repurchase agreement, loan and security agreement, or similar credit facility or agreement for borrowed funds); and (3) the maximum ratio of our and our subsidiaries’ total indebtedness to tangible net worth must not be greater than 5:1.
The agreement contains margin call provisions that provide Goldman with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under these provisions, Goldman may require us or our subsidiary to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Goldman’s right to liquidate the mortgage loans then subject to the agreement.
We and our subsidiary are also required to pay certain customary fees to Goldman and to reimburse Goldman for certain costs and expenses incurred in connection with Goldman’s structuring, management and ongoing administration of the agreement.
Veritex Financing Line. On August 16, 2021, we and our subsidiaries entered into a non-mark-to-market $50.0 million committed financing facility with Veritex Community Bank (“Veritex”) through the execution of a Loan and Security Agreement (the “Loan and Security Agreement”) and a Promissory Note (the “Promissory Note” and together with the Loan and Security Agreement, the “Facility Documents”) among those subsidiaries and Veritex. Pursuant to the Facility Documents, Veritex agreed to make one or more advances to one or more of the subsidiaries of the Company (together, the “Borrowers”) secured by mortgage loans, notes and related collateral (the “Veritex Financing Line”). On February 11, 2022, the Company amended the financing facility to increase the size of the financing facility to $75.0 million from $50.0 million. The Veritex Financing Line expires, and amounts outstanding under the Veritex Financing Line will mature, on August 16, 2023, subject to certain exceptions.
The amount advanced by Veritex for each eligible loan is based on the unpaid principal balance of the loan, the loan-to-value ratio of the loan and the FICO score of the borrower and ranges from 80.00% to 92.50% depending on the type of loan and the aforementioned criteria. Prior to the February 11, 2022 amendment, the interest rate on any outstanding balance under the Facility Documents is the greater of (1) the sum of (A) one-month LIBOR and (B) 2.30%, and (2) 3.13%. After the February 11, 2022 amendment, interest will accrue on any outstanding balance at a rate based on Term SOFR plus a margin equal to 2.41% per annum; provided that the interest rate may not be less than 3.125% per annum.
The obligations of the Borrowers under the Facility Documents are guaranteed by the Company pursuant to a Guaranty Agreement (the “Guaranty”) executed contemporaneously with the Facility Documents. In addition, the Company is subject to various financial and other covenants, including, as of the last day of any fiscal quarter: (1) the Company’s tangible net worth must be at least equal to $150.0 million; (2) the Company’s ratio of (A) EBITDA to (B) debt service shall be at least equal to 1.25 to 1.0 for such quarter; (3) the Company’s ratio of total liabilities to total tangible net worth must not exceed 5.5 to 1.0; and (4) the Company’s liquidity must at least equal $5.0 million.
In addition, the Facility Documents contain events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross-defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of
80
transaction and include acceleration of the principal amount outstanding under the Facility Documents and Veritex’s right to liquidate the collateral then subject to the Facility Documents.
The Borrowers are also required to pay certain customary fees to Veritex and to reimburse Veritex for certain costs and expenses incurred in connection with Veritex’s management and ongoing administration of the Veritex Financing Line.
Barclays Financing Line. On September 20, 2021, we and one of our subsidiaries (the “Subsidiary”) entered into a $400.0 million repurchase facility (the “Barclays Financing Line”) with Barclays Bank PLC (“Barclays”) through the execution of a Master Repurchase Agreement (the “Master Repurchase Agreement”) between the Subsidiary and Barclays. Pursuant to the Master Repurchase Agreement, the Subsidiary may sell certain securities to Barclays representing whole loan assets and later repurchase such securities from Barclays. The Master Repurchase Agreement expires on September 20, 2022, unless terminated earlier pursuant to the terms of the Master Repurchase Agreement. On January 27, 2022, this repurchase facility was amended to to state that interest will accrue on any outstanding balance at a rate based on Term SOFR and increase the maximum purchase price permitted under the Master Repurchase Agreement to $550.0 million from $400.0 million, which is subject to reduction to $400.0 million upon the earlier to occur of (1) the issuance of securities pursuant to a securitization of the assets underlying the Master Repurchase Agreement and (2) March 30, 2022.
The amount expected to be advanced by Barclays is generally in line with other similar agreements that the Company or one of its subsidiaries has entered into, which is a percentage of the unpaid principal balance or market value of the asset depending on the type of underlying asset. Prior to the January 27, 2022 amendment, the interest rate on any outstanding balance under the Master Repurchase Agreement that the Subsidiary was required to pay Barclays was generally in line with other similar agreements that the Company or one of its subsidiaries has entered into, where the interest rate was equal to the sum of (1) a spread ranging from 1.70% to 3.50%, determined based on the type of underlying asset, and (2) one-month or three-month LIBOR. Additionally, Barclays is under no obligation to purchase the securities we offer to sell to them.
The obligations of the Subsidiary under the Master Repurchase Agreement are guaranteed by the Company pursuant to a Guaranty (the “Guaranty”) executed contemporaneously with the Master Repurchase Agreement. In addition, and similar to other repurchase agreements that the Company has entered into, the Company is subject to various financial and other covenants, including those relating to (1) declines in tangible net worth; (2) a maximum ratio of indebtedness to tangible net worth; and (3) minimum liquidity.
In addition, the Master Repurchase Agreement and Guaranty contain events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross-defaults, insolvency and other events of default customary for this type of transaction. The remedies for such events of default are also customary for this type of transaction and include the acceleration of the amounts outstanding under the Master Repurchase Agreement and Barclays’ right to liquidate the purchased securities then subject to the Master Repurchase Agreement.
The Subsidiary is also required to pay certain customary fees to Barclays and to reimburse Barclays for certain costs and expenses incurred in connection with Barclays’ management and ongoing administration of the Master Repurchase Agreement.
The following table sets forth the details of our financing lines as of each of December 31, 2021 and 2020:
| Drawn Amount | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Line of Credit | Facility Limit | Base Interest Rate | Interest Rate Spread | December 31, 2021 | December 31, 2020 | ||||||||||
| ($ in thousands) | |||||||||||||||
| Barclays Bank PLC (1) | $ | 400,000 | 1 month LIBOR | 1.70% - 3.50% | $ | 362,899 | N/A | ||||||||
| Nomura Corporate Funding Americas, LLC (2) | 300,000 | 1 month or 3 month LIBOR | 1.70% - 3.50% | 103,149 | $ | 8,011 | |||||||||
| Deutsche Bank, AG (3) | 250,000 | 1 month LIBOR | 2.00% - 3.25% | 231,981 | 34,905 | ||||||||||
| Goldman Sachs Bank USA (4) | 200,000 | 3 month LIBOR | 2.25% | 109,283 | N/A | ||||||||||
| Banc of California, National Association (5) | 50,000 | 1 month LIBOR | 2.50% - 3.13% | 34,838 | 38,989 | ||||||||||
| Veritex Community Bank (6) | 50,000 | 1 month LIBOR | 2.30% | 11,258 | N/A | ||||||||||
| Total | $ | 1,250,000 | $ | 853,408 | $ | 81,905 |
(1) On September 20, 2021, the Company entered into a $400.0 million repurchase facility with Barclays Bank PLC which expires on September 20, 2022. On January 27, 2022, this repurchase facility was amended to to state that interest will accrue on any outstanding balance at a rate based on Term SOFR and increase the maximum purchase price permitted under the Master Repurchase Agreement to $550.0 million from $400.0 million, which is subject to reduction to $400.0 million upon the earlier to occur of (1) the issuance of securities pursuant to a securitization of the assets underlying the Master Repurchase Agreement and (2) March 30, 2022.
(2) On August 6, 2021, this facility was amended to extend the expiration date from December 3, 2021 to August 5, 2022, add the one-month LIBOR as a base interest rate for certain loans, and change the interest rate spread to 1.70% (from 1.75%) to 3.50%.
81
(3) On June 21, 2021, this facility was amended to increase the facility limit from $150.0 million to $250.0 million. This facility expires on February 11, 2022. On February 4, 2022, this facility was amended to state that interest will accrue on any outstanding balance at a rate based on Term SOFR. Additionally, the agreement was amended to (1) adjust the initial termination date of the Master Repurchase Agreement from February 11, 2022 to February 2, 2024; (2) remove any draw fees; and (3) adjust the pricing rate whereby upon the Company’s or the Subsidiary’s repurchase of a mortgage loan, the Company or the Subsidiary is required to repay Deutsche Bank the principal amount related to such mortgage loan plus accrued and unpaid interest at a rate (determined based on the type of loan) equal to the sum of (A) the greater of (i) 0.00% and (ii) Term SOFR and (B) a spread generally ranging from 2.20% to 3.45%.
(4) This agreement was entered into on March 5, 2021, and was set to expire on March 5, 2022. On January 1, 2022, the agreement was amended to replace a LIBOR-based index rate with a SOFR-based index rate. On March 2, 2022, the agreement was extended to expire on March 5, 2023, unless terminated earlier pursuant to the terms of the agreement.
(5) This agreement was set to expire on March 16, 2022. On March 7, 2022, the agreement was amended to expire on March 16, 2023, unless terminated earlier pursuant to the terms of the agreement. Additionally, the amendment increased the aggregate purchase price limit to $75.0 million from $50.0 million, and beginning March 8, 2022, provided that interest will accrue on any new transactions under the Loan Financing Line at a rate based on Term SOFR (which is defined as the forward-looking term rate based on the Secured Overnight Financing Rate for a corresponding tenor of one month) plus an additional spread.
(6) On August 16, 2021, the Company entered into a financing facility with Veritex Community Bank, which expires on August 16, 2023. On February 11, 2022, the Company amended the financing facility to (1) increase the size of the financing facility to $75.0 million from $50.0 million, and (2) interest will accrue on any outstanding balance at a rate based on Term SOFR plus a margin equal to 2.41% per annum; provided that the interest rate may not be less than 3.125% per annum.
Short‑Term Repurchase Facilities. In addition to our existing loan financing lines, we employ short‑term repurchase facilities to borrow against U.S. Treasury securities, securities issued by AOMT, Angel Oak’s securitization platform, and other securities we may acquire in accordance with our investment guidelines. As of December 31, 2021, there was approximately $609.3 million outstanding under these repurchase facilities, with a weighted average interest rate of 0.15%.
The following table sets forth certain characteristics of our short-term repurchase facilities as of December 31, 2021 and 2020:
| December 31, 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Repurchase Agreements | Amount Outstanding | Weighted Average Interest Rate | Weighted Average Remaining Maturity (Days) | ||||||
| ($ in thousands) | |||||||||
| U.S Treasury Bills | $ | 248,750 | 0.12 | % | 6 | ||||
| RMBS | 360,501 | 0.16 | % | 18 | |||||
| Total | $ | 609,251 | 0.15 | % | 13 | ||||
| December 31, 2020 | |||||||||
| Repurchase Agreements | Amount Outstanding | Weighted Average Interest Rate | Weighted Average Remaining Maturity (Days) | ||||||
| ($ in thousands) | |||||||||
| U.S Treasury Bills | $ | 149,618 | 0.25 | % | 19 | ||||
| RMBS | 28,673 | 1.40 | % | 19 | |||||
| Total | $ | 178,291 | 0.44 | % | 19 |
82
The following table presents the amounts of collateralized borrowings outstanding under repurchase facilities as of the end of each quarter, the average amount of collateralized borrowings outstanding under repurchase facilities during the quarter and the highest balance of any month end during the quarter:
| Quarter End | Quarter End Balance | Average Balance in Quarter | Highest Month-End Balance in Quarter | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | |||||||||||
| Q1 2020 | $ | 578,860 | $ | 85,822 | $ | 578,860 | |||||
| Q2 2020 | 587,375 | 69,712 | 587,375 | ||||||||
| Q3 2020 | 50,541 | 139,439 | 50,541 | ||||||||
| Q4 2020 | 178,291 | 41,866 | 178,291 | ||||||||
| Q1 2021 | 27,796 | 57,470 | 27,796 | ||||||||
| Q2 2021 | 787,176 | 407,486 | 787,176 | ||||||||
| Q3 2021 | 489,287 | 173,265 | 489,287 | ||||||||
| Q4 2021 | 609,251 | 206,897 | 609,251 |
We utilize short‑term repurchase facilities on our RMBS portfolio and to finance assets for REIT asset test purposes. Over time, the need to purchase securities for REIT asset test purposes will be reduced as we obtain and participate in additional securitizations and acquire assets directly for investment purposes. We will continue to use repurchase facilities on our RMBS portfolio to add additional leverage which increases the yield on those assets. Our use of repurchase facilities is generally highest at the end of any particular quarter, as shown in the table above, where the quarter-end balance and the highest month-end balance in each quarter are equivalent.
We may continue to purchase securities for REIT asset test purposes, although it is expected that, in the future, we may need to purchase fewer (or no) securities as we participate in additional securitizations and retain our pro rata share of securities issued in securitization transactions or acquire assets directly into the Operating Partnership.
Securitization Transactions
In November 2021, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, a substantial majority of which were non‑QM loans originated by our affiliate mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2021-7 issued approximately $386.9 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $331.8 million and retained cash of $39.8 million, which was used to acquire additional non‑QM loans, pay down repurchase facilities, and acquire other target assets.
We own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. Given the accounting rules surrounding this type of transaction, we have consolidated the AOMT 2021-7 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheet as of December 31, 2021.
In August 2021, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, a substantial majority of which were non‑QM loans originated by our affiliate mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2021-4 issued approximately $316.6 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $249.0 million and retained cash of $55.8 million, which was used to acquire additional non‑QM loans, pay down repurchase facilities, and acquire other target assets.
We own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds. Given the accounting rules surrounding this type of transaction, we have consolidated the AOMT 2021-4 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheet as of December 31, 2021.
In June 2020, we participated in a securitization transaction of a pool of residential mortgage loans, a substantial majority of which were non‑QM loans, secured primarily by first or second liens on one‑to‑four family residential properties. In the transaction, AOMT 2020‑3 issued approximately $530.3 million in face value of bonds. We served as the “sponsor” (as defined in the U.S. Risk Retention Rules) of the transaction, contributing non‑QM loans with a carrying value of approximately $482.9 million that we had accumulated and held on our balance sheet to AOMT 2020‑3. We received bonds from AOMT 2020‑3 with a fair value of approximately $66.5 million, including approximately $23.0 million in horizontal risk retention securities (representing 5% of the fair value of the securities and other interests issued as part of the transaction). We used the proceeds of the securitization transaction to repay outstanding debt of approximately $394.4 million and retained cash of $42.3 million, which was used to acquire additional non‑QM loans, pay down repurchase facilities, and acquire other target assets.
83
We, along with other Angel Oak managed entities, have also participated together in a commercial mortgage loan securitization. In November 2020, we participated in a securitization transaction of a pool of small balance commercial mortgage loans consisting of mortgage loans secured by commercial properties. In the transaction, AOMT 2020-SBC1 issued approximately $164.3 million in face value of bonds. We contributed commercial mortgage loans with a carrying value of approximately $31.2 million that we had accumulated and held on our balance sheet to AOMT 2020-SBC1, and we received bonds from AOMT 2020-SBC1 with a fair value of approximately $8.9 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $16.6 million and retained cash of $8.2 million, which was used to acquire additional non-QM loans and other target assets. An affiliate of Wells Fargo Securities, LLC, one of the underwriters in this offering, serves as the securities administrator for AOMT 2020-SBC1 and is responsible for, among other things, calculating and making distributions to the securitization’s certificate holders.
Leverage and Hedging Strategies
We finance our assets with what we believe to be a prudent amount of leverage, which will vary from time to time based upon the particular characteristics of our portfolio, availability of financing and market conditions.
Subject to maintaining our qualification as a REIT and maintaining our exclusion from regulation as an investment company under the Investment Company Act, we expect to utilize various derivative instruments and other hedging instruments to mitigate interest rate risk, credit risk and other risks. For example, we may opportunistically enter into hedging transactions with respect to interest rate exposure on one or more of our assets or liabilities. Any such hedging transactions could take a variety of forms, including the use of derivative instruments such as interest rate swap contracts, index swap contracts, interest rate cap or floor contracts, futures or forward contracts, and options.
Cash Flows
| For the Years Ended | |||||||
|---|---|---|---|---|---|---|---|
| December 31, 2021 | December 31, 2020 | ||||||
| (in thousands) | |||||||
| Cash flows provided by (used in) operating activities | $ | (1,567,946) | $ | 34,409 | |||
| Cash flow used in investing activities | $ | (460,484) | $ | (52,436) | |||
| Cash flows provided by financing activities | $ | 2,034,766 | $ | 54,798 | |||
| Net increase (decrease) in cash and restricted cash | $ | 6,336 | $ | 36,771 |
Operating cash flows of $(1.6) billion for the year ended December 31, 2021 as compared to $34.4 million for the year ended December 31, 2020 were primarily due to the purchase of additional residential mortgage loans during the year ended December 31, 2021.
Investing cash flows of $(460.5) million for the year ended December 31, 2021 as compared to $(52.4) million for the year ended December 31, 2020 were primarily due to the purchase of AOMT and other non-Agency RMBS during the year ended December 31, 2021, along with certain quarter-end purchases of whole pool Agency RMBS and U.S. Treasury securities, which was partially offset by sales of the whole pool Agency RMBS and U.S. Treasury securities subsequent to quarter-end.
Financing cash flows of $2.0 billion for the year ended December 31, 2021 as compared to $54.8 million for the year ended December 31, 2020. This increase was due to proceeds from securitization activities (AOMT 2021-4 and AOMT 2021-7), and borrowings on notes payable and repurchase facilities, as well as proceeds received from the IPO, contributions received from our former sole stockholder, and proceeds received from our private placement concurrent with the IPO.
Cash Flows - Residential and Commercial Loan Classification
Residential loan activity is recognized in the statement of cash flows as an operating activity, as our residential mortgage loans are generally held for a short period of time with the intent to securitize these loans. Commercial mortgage loan activity is recognized in the statement of cash flows as an investing activity, as our commercial mortgage loan portfolio is generally deemed to be held for investing purposes.
Recent Accounting Pronouncements
Refer to the notes to our consolidated financial statements included in Part II, Item 8, Footnote 2, of this Annual Report on Form 10-K for a discussion of recent accounting pronouncements and any expected impact on us.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reported periods. Actual results could differ from those estimates. We expect quarter-to-quarter GAAP earnings volatility
84
from our business activities. This volatility can occur for a variety of reasons, particularly changes in the fair values of consolidated assets and liabilities. In addition, the amount or timing of our reported earnings may be impacted by technical accounting issues and estimates.
Management discusses the ongoing development and selection of the critical accounting policies as set forth below with the Audit Committee of our Board of Directors:
Fair Value Measurements
We report various investments at fair value, including certain eligible financial instruments elected to be accounted for under the fair value option. A fair value measurement represents the price at which an orderly transaction would occur between willing market participants at the measurement date. This definition of fair value focuses on exit price and prioritizes the use of market-based inputs over entity-specific inputs when determining fair value. Inputs may be observable or unobservable.
•Observable inputs are inputs that reflect the assumptions market participants would use in pricing the asset or liability based on market data obtained from sources independent of the reporting entity.
•Unobservable inputs are inputs that reflect the reporting entity’s own assumptions.
A fair value hierarchy for inputs is implemented in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs are used when available. The availability of valuation techniques and the ability to attain observable inputs can vary from investment to investment and are affected by a wide variety of factors, including the type of investment, whether the investment is newly issued and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the transaction.
The fair value hierarchy is categorized into three broad levels based on the inputs as follows:
Level 1 — Valuations based on unadjusted, quoted prices in active markets for identical assets or liabilities.
Level 2 — Valuations based on quoted prices in an inactive market, or whose values are based on models — but the inputs to those models are observable either directly or indirectly for substantially the full term of the assets and liabilities. Level 2 inputs include the following:
a) Quoted prices for similar assets and liabilities in active markets (e.g., restricted stock);
b) Quoted prices for identical or similar assets and liabilities in non-active markets (e.g., corporate and municipal bonds);
c) Pricing models whose inputs are observable for substantially the full term of the assets and liabilities (e.g., OTC derivatives); and
d) Pricing models whose inputs are derived principally from or corroborated by observable market data through correlation or other means for substantially the full term of the asset or liability (e.g., residential and commercial mortgage-related assets, including whole loans, securities, and derivatives).
Level 3 — Valuations based on inputs that are unobservable and significant to the overall fair value measurement. Valuation of these assets is typically based on our Manager's own assumptions or expectations based on the best information available. The degree of judgment exercised in determining fair value is greatest for investments categorized in Level 3.
The inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the actual level is determined based on the level of inputs that is most significant to the fair value measurement in its entirety.
To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Because of the inherent uncertainty of valuation, those estimated values may be materially higher or lower than the values that would have been used had a ready market for the investments existed. Accordingly, the degree of judgment exercised in determining fair value is greatest for investments categorized in Level 3. Transfers, if any, between levels are determined by us on the first day of the reporting period.
Valuation estimates are subject to uncertainty due to inherently subjective valuation inputs. The most significant valuation estimates to us are those for residential mortgage loans and Non-Agency RMBS, as those two categories of assets are the largest assets on our balance sheet subject to Level 2 or Level 3 valuation estimates. The assumptions regarding valuations for the asset categories are described as follows:
•Residential Mortgage Loans - The Company recognizes residential mortgage loans at fair value. The fair value of the residential mortgage loans is predominantly based on trading activity observed in the marketplace, provided by a third‑party pricing service. The third‑party pricing service obtains comparative pricing from banks, brokers, hedge funds, REITs and from its own
85
brokerage business. The third‑party pricing service also maintains a spread matrix created from trading levels observed in the secondary market and from indications of holding values in client investments. The spreads are meant to depict the required spread demanded by investors in the current environment. The matrix is segregated by loan structure type (hybrid arm, fixed rate, home equity line of credit, second lien, pay option arm, etc.), delinquency status, and loan to value strata. Significant matrix inputs are analyzed at the loan level. The performing residential mortgage loans are categorized as Level 2 in the fair value hierarchy, while non‑performing loans are categorized as Level 3 given their limited marketability and availability of observable valuation inputs. Both Level 2 and Level 3 loans matrix inputs include collateral behavioral models including prepayment rates, default rates, loss severity, and discount rates.
•Non‑Agency RMBS (“Non‑Agency”) - Non‑Agencies consist of investments in collateralized mortgage obligations. The Company utilizes PriceServe, Bank of America’s independent fixed income pricing service, as the primary valuation source for the investments. PriceServe obtains its price quotes from actual sales or quotes for sale of the same or similar securities and/or provides model‑based valuations that consider inputs derived from recent market activity including default rates, conditional prepayment rates, loss severity, expected yield to maturity, baseline DM/Yield, recovery assumptions, tranche type, collateral coupon, age and loan size and other inputs specific to each security. These quotes are most reflective of the price that would be achieved if the security was sold to an independent third party on the date of the consolidated financial statements. Non‑Agencies are categorized in Level 2 of the fair value hierarchy.
Variable Interest Entities
A VIE is defined as an entity in which equity investors (1) do not have the characteristics of a controlling financial interest, and/or (2) do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated by its primary beneficiary, which is defined as the party that has both (a) the power to control the activities that most significantly impact the VIE's economic performance and (b) the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE. For VIEs that do not have substantial on-going activities, the power to direct the activities that most significantly impact the VIE’s economic performance may be determined by an entity’s involvement with the design and structure of the VIE.
VIEs for which we are considered to be the primary beneficiary:
Determining the primary beneficiary of a VIE requires judgment. We determined that for the securitizations we consolidate, our ownership provides us with the obligation to absorb losses or the right to receive benefits from the VIE that could be significant to the VIE. In addition, we have the power to direct the activities of the VIEs that most significantly impact the VIEs’ economic performance, or power, such as rights to replace the servicer without cause or we were determined to have power in connection with our involvement with the structure and design of the VIE.
The securitization trusts are structured as entities that receive principal and interest on the underlying collateral and distribute those payments to the security holders. The assets held by the securitization entities are restricted in that they can only be used to fulfill the obligations of the securitization entity. Our risks associated with our involvement with these VIEs are limited to our risks and rights as a holder of the security we have retained as well as certain risks which may occur when the we act as either the sponsor and/or depositor of and the seller, directly or indirectly to, the securitization entities.
Our interest in the assets held by consolidated securitization vehicles, which are consolidated on our consolidated balance sheets, is restricted by the structural provisions of these trusts, and a recovery of our investment in the vehicles will be limited by each entity’s distribution provisions. The liabilities of the securitization vehicles, which are also consolidated on our consolidated balance sheets, are non-recourse to us, and can only be satisfied using proceeds from each securitization vehicle’s respective asset pool.
The assets of securitization entities are comprised of RMBS or residential mortgage loans.
VIEs for which we are not considered to be the primary beneficiary:
We perform ongoing reassessments of whether changes in the facts and circumstances regarding our involvement with a VIE causes our consolidation conclusion to change.
86